Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.69% first-year return on $170k initial cash invested.
-18.69%
Cash On Cash
1.86%
Cap Rate
0.31
DSCR
$2,980
Rent
-$2,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,980 income − $5,631 expenses = $2,651 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,980
Total Expenses
$5,631
Mortgage P&I
123%
$3,658
Property Taxes
8%
$239
Home Insurance
9%
$254
HOA
2%
$50
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$745