Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.09% first-year return on $165k initial cash invested.
-21.09%
Cash On Cash
1.03%
Cap Rate
0.18
DSCR
$2,411
Rent
-$2,900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,411 income − $5,311 expenses = $2,900 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,000
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,411
Total Expenses
$5,311
Mortgage P&I
141%
$3,407
Property Taxes
21%
$502
Home Insurance
10%
$245
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$603