Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.51% first-year return on $170k initial cash invested.
-25.51%
Cash On Cash
0.08%
Cap Rate
0.01
DSCR
$812
Rent
-$3,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$812 income − $4,418 expenses = $3,606 out of pocket
Investment Breakdown
|
Purchase Price
$722k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$144k
Closing costs
1%
$7,220
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$812
Total Expenses
$4,418
Mortgage P&I
446%
$3,620
Property Taxes
18%
$143
Home Insurance
33%
$266
HOA
0%
$0
Property Management
15%
$122
CapEx
4%
$32
Vacancy
0%
$0
Maintenance
4%
$32
Other
25%
$203