Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.18% first-year return on $165k initial cash invested.
-13.18%
Cash On Cash
2.98%
Cap Rate
0.51
DSCR
$3,851
Rent
-$1,809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,851 income − $5,660 expenses = $1,809 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
$3,851
Total Expenses
$5,660
Mortgage P&I
88%
$3,393
Property Taxes
4%
$164
Home Insurance
7%
$254
HOA
0%
$0
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$963