Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.25% first-year return on $165k initial cash invested.
-20.25%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$2,532
Rent
-$2,778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,532 income − $5,310 expenses = $2,778 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,983
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,532
Total Expenses
$5,310
Mortgage P&I
138%
$3,494
Property Taxes
14%
$347
Home Insurance
10%
$254
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$633