Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.31% first-year return on $170k initial cash invested.
-30.31%
Cash On Cash
-1.08%
Cap Rate
-0.18
DSCR
$1,105
Rent
-$4,299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,105 income − $5,404 expenses = $4,299 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
$1,105
Total Expenses
$5,404
Mortgage P&I
326%
$3,600
Property Taxes
59%
$653
Home Insurance
23%
$254
HOA
33%
$367
Property Management
15%
$166
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$276