Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.68% first-year return on $165k initial cash invested.
-28.68%
Cash On Cash
-0.52%
Cap Rate
-0.08
DSCR
$1,587
Rent
-$3,944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,587 income − $5,531 expenses = $3,944 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,000
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,587
Total Expenses
$5,531
Mortgage P&I
225%
$3,577
Property Taxes
60%
$948
Home Insurance
15%
$245
HOA
0%
$0
Property Management
15%
$238
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$397