Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.47% first-year return on $170k initial cash invested.
-18.47%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$3,092
Rent
-$2,610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,092 income − $5,702 expenses = $2,610 out of pocket
Investment Breakdown
|
Purchase Price
$722k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$144k
Closing costs
1%
$7,219
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,092
Total Expenses
$5,702
Mortgage P&I
119%
$3,693
Property Taxes
8%
$233
Home Insurance
8%
$262
HOA
1%
$29
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773