Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.76% first-year return on $177k initial cash invested.
-11.76%
Cash On Cash
3.96%
Cap Rate
0.6
DSCR
$5,566
Rent
-$1,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,566 income − $7,301 expenses = $1,735 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$140k
Closing costs
1%
$7,000
Rehab
0%
$0
Furnishing
4%
$30,000
Cashflow
Total Income
$5,566
Total Expenses
$7,301
Mortgage P&I
69%
$3,820
Property Taxes
10%
$563
Home Insurance
4%
$245
HOA
0%
$0
Property Management
15%
$835
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,392