Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.75% first-year return on $165k initial cash invested.
-27.75%
Cash On Cash
-0.45%
Cap Rate
-0.08
DSCR
$1,146
Rent
-$3,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,146 income − $4,961 expenses = $3,815 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
$1,146
Total Expenses
$4,961
Mortgage P&I
306%
$3,505
Property Taxes
58%
$661
Home Insurance
21%
$245
HOA
0%
$0
Property Management
15%
$172
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$286