Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.08% first-year return on $170k initial cash invested.
-14.08%
Cash On Cash
3.06%
Cap Rate
0.5
DSCR
$4,195
Rent
-$1,998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,195 income − $6,193 expenses = $1,998 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
$4,195
Total Expenses
$6,193
Mortgage P&I
88%
$3,677
Property Taxes
6%
$248
Home Insurance
6%
$254
HOA
0%
$0
Property Management
15%
$629
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,049