Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.53% first-year return on $165k initial cash invested.
-20.53%
Cash On Cash
1.2%
Cap Rate
0.21
DSCR
$2,755
Rent
-$2,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,755 income − $5,577 expenses = $2,822 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,999
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,755
Total Expenses
$5,577
Mortgage P&I
124%
$3,413
Property Taxes
22%
$597
Home Insurance
9%
$245
HOA
0%
$0
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$689