Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.07% first-year return on $170k initial cash invested.
-19.07%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$3,878
Rent
-$2,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,878 income − $6,584 expenses = $2,706 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,251
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,878
Total Expenses
$6,584
Mortgage P&I
95%
$3,696
Property Taxes
17%
$653
Home Insurance
7%
$273
HOA
3%
$100
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$970