Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.23% first-year return on $170k initial cash invested.
-23.23%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$2,593
Rent
-$3,284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,593 income − $5,877 expenses = $3,284 out of pocket
Investment Breakdown
|
Purchase Price
$722k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$144k
Closing costs
1%
$7,220
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,593
Total Expenses
$5,877
Mortgage P&I
140%
$3,637
Property Taxes
22%
$574
Home Insurance
10%
$261
HOA
6%
$160
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648