Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.12% first-year return on $165k initial cash invested.
-28.12%
Cash On Cash
-0.39%
Cap Rate
-0.06
DSCR
$1,974
Rent
-$3,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,974 income − $5,836 expenses = $3,862 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,974
Total Expenses
$5,836
Mortgage P&I
180%
$3,556
Property Taxes
55%
$1,087
Home Insurance
12%
$245
HOA
0%
$0
Property Management
15%
$296
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$494