Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.74% first-year return on $165k initial cash invested.
-18.74%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$3,030
Rent
-$2,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,030 income − $5,606 expenses = $2,576 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,030
Total Expenses
$5,606
Mortgage P&I
113%
$3,425
Property Taxes
16%
$482
Home Insurance
8%
$245
HOA
0%
$0
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758