Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.5% first-year return on $165k initial cash invested.
-19.5%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$3,470
Rent
-$2,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,470 income − $6,146 expenses = $2,676 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,986
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,470
Total Expenses
$6,146
Mortgage P&I
101%
$3,504
Property Taxes
18%
$621
Home Insurance
7%
$245
HOA
3%
$110
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$868