Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.38% first-year return on $170k initial cash invested.
-21.38%
Cash On Cash
1.17%
Cap Rate
0.19
DSCR
$1,792
Rent
-$3,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,792 income − $4,825 expenses = $3,033 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,792
Total Expenses
$4,825
Mortgage P&I
205%
$3,669
Property Taxes
2%
$41
Home Insurance
14%
$254
HOA
0%
$0
Property Management
15%
$269
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$448