Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.49% first-year return on $170k initial cash invested.
-20.49%
Cash On Cash
1.54%
Cap Rate
0.25
DSCR
$3,490
Rent
-$2,908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,490 income − $6,398 expenses = $2,908 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
$3,490
Total Expenses
$6,398
Mortgage P&I
106%
$3,696
Property Taxes
19%
$653
Home Insurance
8%
$273
HOA
3%
$100
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$872