Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.49% first-year return on $165k initial cash invested.
-26.49%
Cash On Cash
-0.19%
Cap Rate
-0.03
DSCR
$2,179
Rent
-$3,646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,179 income − $5,825 expenses = $3,646 out of pocket
Investment Breakdown
|
Purchase Price
$701k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,007
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,179
Total Expenses
$5,825
Mortgage P&I
158%
$3,450
Property Taxes
48%
$1,035
Home Insurance
12%
$254
HOA
2%
$40
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$545