Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.05% first-year return on $165k initial cash invested.
-17.05%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$3,565
Rent
-$2,347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,565 income − $5,912 expenses = $2,347 out of pocket
Investment Breakdown
|
Purchase Price
$701k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,009
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,565
Total Expenses
$5,912
Mortgage P&I
97%
$3,459
Property Taxes
12%
$424
Home Insurance
7%
$247
HOA
2%
$70
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$891