Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.49% first-year return on $165k initial cash invested.
-17.49%
Cash On Cash
2.21%
Cap Rate
0.36
DSCR
$3,349
Rent
-$2,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,349 income − $5,755 expenses = $2,406 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,004
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,349
Total Expenses
$5,755
Mortgage P&I
106%
$3,560
Property Taxes
10%
$343
Home Insurance
7%
$245
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$837