Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.48% first-year return on $165k initial cash invested.
-28.48%
Cash On Cash
0.31%
Cap Rate
0.04
DSCR
$1,956
Rent
-$3,915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,956 income − $5,871 expenses = $3,915 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,999
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,956
Total Expenses
$5,871
Mortgage P&I
205%
$4,016
Property Taxes
34%
$672
Home Insurance
13%
$245
HOA
0%
$0
Property Management
15%
$293
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$489