Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.36% first-year return on $165k initial cash invested.
-19.36%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$3,195
Rent
-$2,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,195 income − $5,864 expenses = $2,669 out of pocket
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,020
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,195
Total Expenses
$5,864
Mortgage P&I
110%
$3,528
Property Taxes
17%
$550
Home Insurance
8%
$252
HOA
0%
$0
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$799