Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.83% first-year return on $165k initial cash invested.
-8.83%
Cash On Cash
4.11%
Cap Rate
0.71
DSCR
$5,443
Rent
-$1,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,443 income − $6,657 expenses = $1,214 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.1%
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
$5,443
Total Expenses
$6,657
Mortgage P&I
62%
$3,393
Property Taxes
7%
$406
Home Insurance
5%
$245
HOA
0%
$0
Property Management
15%
$816
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,361