Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.3% first-year return on $165k initial cash invested.
-19.3%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$2,677
Rent
-$2,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,677 income − $5,328 expenses = $2,651 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,677
Total Expenses
$5,328
Mortgage P&I
127%
$3,413
Property Taxes
14%
$385
Home Insurance
9%
$245
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$669