Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.05% first-year return on $170k initial cash invested.
-23.05%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$2,892
Rent
-$3,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,892 income − $6,162 expenses = $3,270 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
$2,892
Total Expenses
$6,162
Mortgage P&I
125%
$3,623
Property Taxes
31%
$896
Home Insurance
9%
$254
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$723