Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.88% first-year return on $170k initial cash invested.
-21.88%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$1,654
Rent
-$3,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,654 income − $4,758 expenses = $3,104 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
$1,654
Total Expenses
$4,758
Mortgage P&I
222%
$3,669
Property Taxes
2%
$41
Home Insurance
15%
$254
HOA
0%
$0
Property Management
15%
$248
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$414