Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.31% first-year return on $170k initial cash invested.
-21.31%
Cash On Cash
1.32%
Cap Rate
0.21
DSCR
$2,414
Rent
-$3,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,414 income − $5,438 expenses = $3,024 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,414
Total Expenses
$5,438
Mortgage P&I
154%
$3,726
Property Taxes
12%
$298
Home Insurance
11%
$254
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604