Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.53% first-year return on $170k initial cash invested.
-28.53%
Cash On Cash
-0.85%
Cap Rate
-0.15
DSCR
$682
Rent
-$4,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$682 income − $4,730 expenses = $4,048 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
$682
Total Expenses
$4,730
Mortgage P&I
515%
$3,509
Property Taxes
79%
$539
Home Insurance
40%
$273
HOA
12%
$83
Property Management
15%
$102
CapEx
4%
$27
Vacancy
0%
$0
Maintenance
4%
$27
Other
25%
$170