Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.56% first-year return on $165k initial cash invested.
-23.56%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$2,426
Rent
-$3,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,426 income − $5,670 expenses = $3,244 out of pocket
Investment Breakdown
|
Purchase Price
$701k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,010
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,426
Total Expenses
$5,670
Mortgage P&I
151%
$3,654
Property Taxes
24%
$577
Home Insurance
11%
$257
HOA
1%
$18
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606