Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.76% first-year return on $165k initial cash invested.
-18.76%
Cash On Cash
1.63%
Cap Rate
0.28
DSCR
$3,959
Rent
-$2,580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,959 income − $6,539 expenses = $2,580 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.0%
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
$3,959
Total Expenses
$6,539
Mortgage P&I
85%
$3,372
Property Taxes
26%
$1,022
Home Insurance
6%
$245
HOA
0%
$0
Property Management
15%
$594
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$990