Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.75% first-year return on $165k initial cash invested.
-18.75%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$3,812
Rent
-$2,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,812 income − $6,395 expenses = $2,583 out of pocket
Investment Breakdown
|
Purchase Price
$701k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,013
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,812
Total Expenses
$6,395
Mortgage P&I
92%
$3,514
Property Taxes
9%
$340
Home Insurance
7%
$262
HOA
12%
$450
Property Management
15%
$572
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$953