Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.09% first-year return on $165k initial cash invested.
-20.09%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$2,399
Rent
-$2,758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,399 income − $5,157 expenses = $2,758 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,987
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,399
Total Expenses
$5,157
Mortgage P&I
146%
$3,505
Property Taxes
9%
$208
Home Insurance
11%
$254
HOA
2%
$38
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600