Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.66% first-year return on $165k initial cash invested.
-25.66%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$2,046
Rent
-$3,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,046 income − $5,574 expenses = $3,528 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%
$7,000
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,046
Total Expenses
$5,574
Mortgage P&I
170%
$3,486
Property Taxes
40%
$822
Home Insurance
12%
$245
HOA
2%
$38
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$512