Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.63% first-year return on $170k initial cash invested.
-16.63%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$4,643
Rent
-$2,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,643
Total Expenses
$7,002
Mortgage P&I
78%
$3,629
Property Taxes
15%
$714
Home Insurance
6%
$270
HOA
3%
$160
Property Management
15%
$696
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,161