Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.96% first-year return on $165k initial cash invested.
-23.96%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$1,991
Rent
-$3,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,991 income − $5,285 expenses = $3,294 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
$1,991
Total Expenses
$5,285
Mortgage P&I
178%
$3,541
Property Taxes
27%
$542
Home Insurance
12%
$245
HOA
0%
$0
Property Management
15%
$299
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$498