Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.53% first-year return on $165k initial cash invested.
-20.53%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$2,394
Rent
-$2,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,394 income − $5,216 expenses = $2,822 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,999
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,394
Total Expenses
$5,216
Mortgage P&I
148%
$3,535
Property Taxes
9%
$214
Home Insurance
10%
$245
HOA
3%
$73
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$598