Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.72% first-year return on $170k initial cash invested.
-14.72%
Cash On Cash
2.79%
Cap Rate
0.47
DSCR
$4,230
Rent
-$2,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,230 income − $6,317 expenses = $2,087 out of pocket
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,244
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,230
Total Expenses
$6,317
Mortgage P&I
85%
$3,603
Property Taxes
10%
$406
Home Insurance
6%
$258
HOA
0%
$20
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,058