Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.92% first-year return on $170k initial cash invested.
-21.92%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$2,609
Rent
-$3,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,609 income − $5,719 expenses = $3,110 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%
$7,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,609
Total Expenses
$5,719
Mortgage P&I
138%
$3,594
Property Taxes
24%
$620
Home Insurance
10%
$254
HOA
0%
$0
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$652