Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.04% first-year return on $170k initial cash invested.
-20.04%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$2,802
Rent
-$2,843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,802 income − $5,645 expenses = $2,843 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,802
Total Expenses
$5,645
Mortgage P&I
130%
$3,638
Property Taxes
15%
$409
Home Insurance
9%
$254
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700