Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.63% first-year return on $165k initial cash invested.
-14.63%
Cash On Cash
3.41%
Cap Rate
0.52
DSCR
$4,985
Rent
-$2,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,985 income − $6,994 expenses = $2,009 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,991
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,985
Total Expenses
$6,994
Mortgage P&I
76%
$3,798
Property Taxes
11%
$555
Home Insurance
5%
$249
HOA
0%
$0
Property Management
15%
$748
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,246