Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.21% first-year return on $165k initial cash invested.
-15.21%
Cash On Cash
2.41%
Cap Rate
0.42
DSCR
$3,585
Rent
-$2,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,585 income − $5,672 expenses = $2,087 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,986
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,585
Total Expenses
$5,672
Mortgage P&I
93%
$3,347
Property Taxes
6%
$197
Home Insurance
7%
$249
HOA
4%
$159
Property Management
15%
$538
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896