Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.81% first-year return on $165k initial cash invested.
-22.81%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$2,462
Rent
-$3,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,462 income − $5,598 expenses = $3,136 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,462
Total Expenses
$5,598
Mortgage P&I
146%
$3,599
Property Taxes
23%
$573
Home Insurance
10%
$245
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$616