Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.39% first-year return on $165k initial cash invested.
-16.39%
Cash On Cash
3.07%
Cap Rate
0.46
DSCR
$4,365
Rent
-$2,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,365 income − $6,624 expenses = $2,259 out of pocket
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,021
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,365
Total Expenses
$6,624
Mortgage P&I
89%
$3,879
Property Taxes
9%
$376
Home Insurance
6%
$273
HOA
0%
$0
Property Management
15%
$655
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,091