Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.15% first-year return on $170k initial cash invested.
-14.15%
Cash On Cash
3.1%
Cap Rate
0.51
DSCR
$4,283
Rent
-$2,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,283 income − $6,287 expenses = $2,004 out of pocket
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,236
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,283
Total Expenses
$6,287
Mortgage P&I
87%
$3,705
Property Taxes
6%
$248
Home Insurance
6%
$261
HOA
0%
$18
Property Management
15%
$642
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,071