Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.01% first-year return on $170k initial cash invested.
-15.01%
Cash On Cash
2.98%
Cap Rate
0.48
DSCR
$5,000
Rent
-$2,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,000 income − $7,127 expenses = $2,127 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
$5,000
Total Expenses
$7,127
Mortgage P&I
74%
$3,723
Property Taxes
15%
$745
Home Insurance
5%
$259
HOA
0%
$0
Property Management
15%
$750
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,250