Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.36% first-year return on $170k initial cash invested.
-19.36%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$3,249
Rent
-$2,747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,249 income − $5,996 expenses = $2,747 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%
$7,252
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,249
Total Expenses
$5,996
Mortgage P&I
108%
$3,505
Property Taxes
20%
$643
Home Insurance
9%
$289
HOA
0%
$0
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812