Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.28% first-year return on $170k initial cash invested.
-11.28%
Cash On Cash
3.54%
Cap Rate
0.6
DSCR
$5,088
Rent
-$1,602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,088 income − $6,690 expenses = $1,602 out of pocket
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,259
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,088
Total Expenses
$6,690
Mortgage P&I
70%
$3,539
Property Taxes
9%
$456
Home Insurance
5%
$252
HOA
0%
$0
Property Management
15%
$763
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,272