Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.81% first-year return on $165k initial cash invested.
-19.81%
Cash On Cash
1.77%
Cap Rate
0.28
DSCR
$2,792
Rent
-$2,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,792 income − $5,516 expenses = $2,724 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,792
Total Expenses
$5,516
Mortgage P&I
131%
$3,645
Property Taxes
10%
$285
Home Insurance
9%
$245
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698