Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.95% first-year return on $165k initial cash invested.
-23.95%
Cash On Cash
1.07%
Cap Rate
0.16
DSCR
$2,853
Rent
-$3,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,853 income − $6,138 expenses = $3,285 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,979
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,853
Total Expenses
$6,138
Mortgage P&I
133%
$3,792
Property Taxes
25%
$720
Home Insurance
9%
$257
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$713