Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.58% first-year return on $165k initial cash invested.
-21.58%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$2,115
Rent
-$2,964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,115 income − $5,079 expenses = $2,964 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,992
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,115
Total Expenses
$5,079
Mortgage P&I
164%
$3,473
Property Taxes
16%
$345
Home Insurance
12%
$245
HOA
0%
$0
Property Management
15%
$317
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$529