Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.27% first-year return on $165k initial cash invested.
-11.27%
Cash On Cash
3.73%
Cap Rate
0.62
DSCR
$5,472
Rent
-$1,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,472 income − $7,019 expenses = $1,547 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,984
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,472
Total Expenses
$7,019
Mortgage P&I
64%
$3,497
Property Taxes
12%
$650
Home Insurance
4%
$245
HOA
0%
$0
Property Management
15%
$821
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,368