Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.1% first-year return on $170k initial cash invested.
-20.1%
Cash On Cash
1.26%
Cap Rate
0.22
DSCR
$2,813
Rent
-$2,852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,813 income − $5,665 expenses = $2,852 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,249
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,813
Total Expenses
$5,665
Mortgage P&I
124%
$3,499
Property Taxes
19%
$546
Home Insurance
9%
$254
HOA
1%
$15
Property Management
15%
$422
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$703