Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.11% first-year return on $170k initial cash invested.
-17.11%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$4,156
Rent
-$2,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,156 income − $6,579 expenses = $2,423 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%
$7,237
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,156
Total Expenses
$6,579
Mortgage P&I
87%
$3,600
Property Taxes
17%
$712
Home Insurance
7%
$273
HOA
0%
$0
Property Management
15%
$623
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,039