Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.2% first-year return on $165k initial cash invested.
-25.2%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$1,373
Rent
-$3,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,373 income − $4,845 expenses = $3,472 out of pocket
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,017
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,373
Total Expenses
$4,845
Mortgage P&I
262%
$3,598
Property Taxes
23%
$317
Home Insurance
19%
$254
HOA
1%
$17
Property Management
15%
$206
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$343