Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.38% first-year return on $170k initial cash invested.
-17.38%
Cash On Cash
2.13%
Cap Rate
0.34
DSCR
$2,829
Rent
-$2,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,829 income − $5,287 expenses = $2,458 out of pocket
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$139k
Closing costs
1%
$6,938
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$2,829
Total Expenses
$5,287
Mortgage P&I
126%
$3,576
Property Taxes
2%
$57
Home Insurance
9%
$259
HOA
1%
$38
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$707