Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.25% first-year return on $170k initial cash invested.
-25.25%
Cash On Cash
-0.18%
Cap Rate
-0.03
DSCR
$1,554
Rent
-$3,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,554 income − $5,136 expenses = $3,582 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
5.8%
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
$1,554
Total Expenses
$5,136
Mortgage P&I
219%
$3,409
Property Taxes
47%
$725
Home Insurance
17%
$257
HOA
0%
$0
Property Management
15%
$233
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$388