Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.35% first-year return on $165k initial cash invested.
-15.35%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$4,305
Rent
-$2,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,305 income − $6,416 expenses = $2,111 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,305
Total Expenses
$6,416
Mortgage P&I
80%
$3,425
Property Taxes
16%
$680
Home Insurance
6%
$245
HOA
0%
$0
Property Management
15%
$646
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,076