Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.02% first-year return on $165k initial cash invested.
-9.02%
Cash On Cash
4.14%
Cap Rate
0.71
DSCR
$6,013
Rent
-$1,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,013 income − $7,253 expenses = $1,240 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,999
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,013
Total Expenses
$7,253
Mortgage P&I
57%
$3,413
Property Taxes
12%
$708
Home Insurance
4%
$245
HOA
0%
$0
Property Management
15%
$902
CapEx
4%
$241
Vacancy
0%
$0
Maintenance
4%
$241
Other
25%
$1,503