Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.59% first-year return on $165k initial cash invested.
-27.59%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$1,908
Rent
-$3,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,908 income − $5,702 expenses = $3,794 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,002
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,908
Total Expenses
$5,702
Mortgage P&I
201%
$3,826
Property Taxes
37%
$706
Home Insurance
13%
$255
HOA
0%
$0
Property Management
15%
$286
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$477