Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.81% first-year return on $165k initial cash invested.
-16.81%
Cash On Cash
1.94%
Cap Rate
0.34
DSCR
$2,882
Rent
-$2,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,882 income − $5,192 expenses = $2,310 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,995
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,882
Total Expenses
$5,192
Mortgage P&I
115%
$3,326
Property Taxes
8%
$239
Home Insurance
9%
$245
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720