Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.39% first-year return on $165k initial cash invested.
-21.39%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$2,076
Rent
-$2,941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,076 income − $5,017 expenses = $2,941 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,001
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,076
Total Expenses
$5,017
Mortgage P&I
170%
$3,526
Property Taxes
12%
$241
Home Insurance
12%
$254
HOA
0%
$0
Property Management
15%
$311
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$519