Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.04% first-year return on $165k initial cash invested.
-22.04%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$2,288
Rent
-$3,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,288 income − $5,311 expenses = $3,023 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,288
Total Expenses
$5,311
Mortgage P&I
153%
$3,507
Property Taxes
20%
$461
Home Insurance
11%
$244
HOA
0%
$0
Property Management
15%
$343
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$572