Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.43% first-year return on $170k initial cash invested.
-16.43%
Cash On Cash
2.24%
Cap Rate
0.38
DSCR
$3,679
Rent
-$2,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,679 income − $6,013 expenses = $2,334 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
$3,679
Total Expenses
$6,013
Mortgage P&I
96%
$3,539
Property Taxes
12%
$456
Home Insurance
7%
$252
HOA
0%
$0
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$920