Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.69% first-year return on $165k initial cash invested.
-19.69%
Cash On Cash
1.66%
Cap Rate
0.27
DSCR
$3,282
Rent
-$2,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,282 income − $5,983 expenses = $2,701 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,980
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,282
Total Expenses
$5,983
Mortgage P&I
108%
$3,538
Property Taxes
19%
$628
Home Insurance
7%
$243
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820