Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.81% first-year return on $165k initial cash invested.
-28.81%
Cash On Cash
-0.82%
Cap Rate
-0.14
DSCR
$1,633
Rent
-$3,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,633 income − $5,584 expenses = $3,951 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,980
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,633
Total Expenses
$5,584
Mortgage P&I
209%
$3,408
Property Taxes
70%
$1,149
Home Insurance
15%
$244
HOA
0%
$0
Property Management
15%
$245
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$408