Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.77% first-year return on $165k initial cash invested.
-16.77%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$3,707
Rent
-$2,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,707 income − $6,012 expenses = $2,305 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,998
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,707
Total Expenses
$6,012
Mortgage P&I
94%
$3,474
Property Taxes
14%
$509
Home Insurance
7%
$250
HOA
0%
$0
Property Management
15%
$556
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$927