Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.98% first-year return on $170k initial cash invested.
-19.98%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$2,729
Rent
-$2,834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,729 income − $5,563 expenses = $2,834 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
$2,729
Total Expenses
$5,563
Mortgage P&I
135%
$3,681
Property Taxes
12%
$319
Home Insurance
9%
$254
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682