Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.43% first-year return on $165k initial cash invested.
-33.43%
Cash On Cash
-1.2%
Cap Rate
-0.18
DSCR
$1,755
Rent
-$4,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,755 income − $6,346 expenses = $4,591 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,755
Total Expenses
$6,346
Mortgage P&I
218%
$3,823
Property Taxes
74%
$1,304
Home Insurance
14%
$245
HOA
8%
$132
Property Management
15%
$263
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$439