Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.48% first-year return on $165k initial cash invested.
-20.48%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$2,913
Rent
-$2,809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,913 income − $5,722 expenses = $2,809 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,980
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,913
Total Expenses
$5,722
Mortgage P&I
119%
$3,467
Property Taxes
17%
$507
Home Insurance
8%
$245
HOA
4%
$104
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$728