Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.57% first-year return on $165k initial cash invested.
-28.57%
Cash On Cash
-0.66%
Cap Rate
-0.11
DSCR
$927
Rent
-$3,929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$927 income − $4,856 expenses = $3,929 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,000
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$927
Total Expenses
$4,856
Mortgage P&I
378%
$3,505
Property Taxes
71%
$661
Home Insurance
26%
$245
HOA
0%
$0
Property Management
15%
$139
CapEx
4%
$37
Vacancy
0%
$0
Maintenance
4%
$37
Other
25%
$232