Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.77% first-year return on $170k initial cash invested.
-20.77%
Cash On Cash
1.44%
Cap Rate
0.23
DSCR
$2,623
Rent
-$2,939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,623 income − $5,562 expenses = $2,939 out of pocket
Investment Breakdown
|
Purchase Price
$723k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,228
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,623
Total Expenses
$5,562
Mortgage P&I
141%
$3,704
Property Taxes
13%
$335
Home Insurance
10%
$264
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656