Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.04% first-year return on $165k initial cash invested.
-18.04%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$3,198
Rent
-$2,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,198 income − $5,672 expenses = $2,474 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
$3,198
Total Expenses
$5,672
Mortgage P&I
107%
$3,424
Property Taxes
15%
$468
Home Insurance
8%
$244
HOA
0%
$0
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800