Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.04% first-year return on $165k initial cash invested.
-23.04%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$1,314
Rent
-$3,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,314 income − $4,480 expenses = $3,166 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%
$6,996
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,314
Total Expenses
$4,480
Mortgage P&I
266%
$3,492
Property Taxes
9%
$112
Home Insurance
19%
$245
HOA
0%
$0
Property Management
15%
$197
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$328