Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.21% first-year return on $170k initial cash invested.
-16.21%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$3,809
Rent
-$2,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,809 income − $6,110 expenses = $2,301 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,252
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,809
Total Expenses
$6,110
Mortgage P&I
95%
$3,600
Property Taxes
12%
$438
Home Insurance
6%
$228
HOA
0%
$17
Property Management
15%
$571
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$952