Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22% first-year return on $170k initial cash invested.
-22%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$2,635
Rent
-$3,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,635 income − $5,746 expenses = $3,111 out of pocket
Investment Breakdown
|
Purchase Price
$722k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$144k
Closing costs
1%
$7,222
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,635
Total Expenses
$5,746
Mortgage P&I
139%
$3,656
Property Taxes
22%
$569
Home Insurance
10%
$257
HOA
0%
$0
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$659