Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.71% first-year return on $171k initial cash invested.
-14.71%
Cash On Cash
2.59%
Cap Rate
0.44
DSCR
$4,109
Rent
-$2,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,109 income − $6,205 expenses = $2,096 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$140k
Closing costs
1%
$7,000
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,109
Total Expenses
$6,205
Mortgage P&I
84%
$3,443
Property Taxes
13%
$546
Home Insurance
6%
$245
HOA
0%
$0
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,027