Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.05% first-year return on $165k initial cash invested.
-25.05%
Cash On Cash
0.72%
Cap Rate
0.11
DSCR
$1,286
Rent
-$3,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,286 income − $4,726 expenses = $3,440 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
$1,286
Total Expenses
$4,726
Mortgage P&I
296%
$3,811
Property Taxes
4%
$53
Home Insurance
19%
$245
HOA
0%
$0
Property Management
15%
$193
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$322