Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.97% first-year return on $170k initial cash invested.
-18.97%
Cash On Cash
1.63%
Cap Rate
0.28
DSCR
$2,662
Rent
-$2,692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,662 income − $5,354 expenses = $2,692 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
$2,662
Total Expenses
$5,354
Mortgage P&I
134%
$3,571
Property Taxes
7%
$194
Home Insurance
10%
$254
HOA
2%
$58
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$666