Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.45% first-year return on $165k initial cash invested.
-29.45%
Cash On Cash
-0.93%
Cap Rate
-0.16
DSCR
$1,683
Rent
-$4,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,683 income − $5,741 expenses = $4,058 out of pocket
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,017
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,683
Total Expenses
$5,741
Mortgage P&I
205%
$3,447
Property Taxes
44%
$736
Home Insurance
15%
$255
HOA
29%
$496
Property Management
15%
$252
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$421