Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.5% first-year return on $165k initial cash invested.
-30.5%
Cash On Cash
-1.01%
Cap Rate
-0.16
DSCR
$1,038
Rent
-$4,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,038 income − $5,221 expenses = $4,183 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,980
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,038
Total Expenses
$5,221
Mortgage P&I
342%
$3,555
Property Taxes
89%
$925
Home Insurance
23%
$241
HOA
0%
$0
Property Management
15%
$156
CapEx
4%
$42
Vacancy
0%
$0
Maintenance
4%
$42
Other
25%
$260