Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.87% first-year return on $170k initial cash invested.
-16.87%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$4,077
Rent
-$2,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,077 income − $6,469 expenses = $2,392 out of pocket
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,243
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,077
Total Expenses
$6,469
Mortgage P&I
90%
$3,653
Property Taxes
15%
$604
Home Insurance
6%
$255
HOA
0%
$0
Property Management
15%
$612
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,019