Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.42% first-year return on $165k initial cash invested.
-22.42%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$2,599
Rent
-$3,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,599 income − $5,684 expenses = $3,085 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%
$7,004
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,599
Total Expenses
$5,684
Mortgage P&I
136%
$3,547
Property Taxes
25%
$644
Home Insurance
9%
$245
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650