Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.45% first-year return on $170k initial cash invested.
-15.45%
Cash On Cash
2.84%
Cap Rate
0.46
DSCR
$5,205
Rent
-$2,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,205 income − $7,397 expenses = $2,192 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,249
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,205
Total Expenses
$7,397
Mortgage P&I
71%
$3,700
Property Taxes
14%
$711
Home Insurance
5%
$245
HOA
5%
$243
Property Management
15%
$781
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,301