Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.72% first-year return on $170k initial cash invested.
-18.72%
Cash On Cash
1.69%
Cap Rate
0.29
DSCR
$2,732
Rent
-$2,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,732 income − $5,388 expenses = $2,656 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
$2,732
Total Expenses
$5,388
Mortgage P&I
131%
$3,571
Property Taxes
7%
$194
Home Insurance
9%
$254
HOA
2%
$58
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$683