Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.69% first-year return on $170k initial cash invested.
-21.69%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$2,651
Rent
-$3,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,651 income − $5,720 expenses = $3,069 out of pocket
Investment Breakdown
|
Purchase Price
$723k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,227
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,651
Total Expenses
$5,720
Mortgage P&I
137%
$3,620
Property Taxes
18%
$485
Home Insurance
10%
$259
HOA
3%
$83
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$663