Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.74% first-year return on $165k initial cash invested.
-23.74%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$2,047
Rent
-$3,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,047 income − $5,311 expenses = $3,264 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,047
Total Expenses
$5,311
Mortgage P&I
173%
$3,541
Property Taxes
26%
$542
Home Insurance
12%
$245
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$512