Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.49% first-year return on $165k initial cash invested.
-24.49%
Cash On Cash
1.23%
Cap Rate
0.18
DSCR
$2,927
Rent
-$3,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,927 income − $6,294 expenses = $3,367 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,999
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,927
Total Expenses
$6,294
Mortgage P&I
136%
$3,967
Property Taxes
23%
$677
Home Insurance
8%
$245
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732