Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.05% first-year return on $165k initial cash invested.
-13.05%
Cash On Cash
3.02%
Cap Rate
0.52
DSCR
$3,882
Rent
-$1,791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,882 income − $5,673 expenses = $1,791 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,987
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,882
Total Expenses
$5,673
Mortgage P&I
87%
$3,393
Property Taxes
4%
$164
Home Insurance
7%
$254
HOA
0%
$0
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$970