Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.43% first-year return on $165k initial cash invested.
-19.43%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$2,656
Rent
-$2,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,656 income − $5,327 expenses = $2,671 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,000
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,656
Total Expenses
$5,327
Mortgage P&I
131%
$3,476
Property Taxes
13%
$332
Home Insurance
9%
$245
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$664