Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.18% first-year return on $170k initial cash invested.
-28.18%
Cash On Cash
-0.35%
Cap Rate
-0.06
DSCR
$2,510
Rent
-$3,998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,510 income − $6,508 expenses = $3,998 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,510
Total Expenses
$6,508
Mortgage P&I
147%
$3,684
Property Taxes
54%
$1,366
Home Insurance
10%
$254
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$628