Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.76% first-year return on $170k initial cash invested.
-30.76%
Cash On Cash
-1.2%
Cap Rate
-0.2
DSCR
$980
Rent
-$4,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$980 income − $5,344 expenses = $4,364 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%
$7,249
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$980
Total Expenses
$5,344
Mortgage P&I
367%
$3,600
Property Taxes
67%
$653
Home Insurance
26%
$254
HOA
37%
$367
Property Management
15%
$147
CapEx
4%
$39
Vacancy
0%
$0
Maintenance
4%
$39
Other
25%
$245