Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.91% first-year return on $170k initial cash invested.
-22.91%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$2,723
Rent
-$3,251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,723 income − $5,974 expenses = $3,251 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,251
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,723
Total Expenses
$5,974
Mortgage P&I
132%
$3,606
Property Taxes
30%
$804
Home Insurance
9%
$257
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$681