Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -40.99% first-year return on $165k initial cash invested.
-40.99%
Cash On Cash
-3.3%
Cap Rate
-0.53
DSCR
$2,059
Rent
-$5,623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,059 income − $7,682 expenses = $5,623 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,982
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,059
Total Expenses
$7,682
Mortgage P&I
176%
$3,619
Property Taxes
33%
$682
Home Insurance
12%
$245
HOA
104%
$2,148
Property Management
15%
$309
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$515