Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.56% first-year return on $165k initial cash invested.
-26.56%
Cash On Cash
-0.13%
Cap Rate
-0.02
DSCR
$1,733
Rent
-$3,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,733 income − $5,385 expenses = $3,652 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%
$6,999
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,733
Total Expenses
$5,385
Mortgage P&I
202%
$3,506
Property Taxes
30%
$525
Home Insurance
14%
$245
HOA
16%
$278
Property Management
15%
$260
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$433