Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.24% first-year return on $170k initial cash invested.
-15.24%
Cash On Cash
2.92%
Cap Rate
0.47
DSCR
$4,939
Rent
-$2,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,939 income − $7,099 expenses = $2,160 out of pocket
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,241
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,939
Total Expenses
$7,099
Mortgage P&I
75%
$3,723
Property Taxes
15%
$745
Home Insurance
5%
$259
HOA
0%
$0
Property Management
15%
$741
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,235