Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.13% first-year return on $170k initial cash invested.
-14.13%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$4,819
Rent
-$2,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,819 income − $6,823 expenses = $2,004 out of pocket
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%
$7,249
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,819
Total Expenses
$6,823
Mortgage P&I
75%
$3,615
Property Taxes
13%
$640
Home Insurance
5%
$254
HOA
0%
$0
Property Management
15%
$723
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,205