Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.84% first-year return on $165k initial cash invested.
-24.84%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$2,537
Rent
-$3,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,537 income − $5,949 expenses = $3,412 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,991
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,537
Total Expenses
$5,949
Mortgage P&I
140%
$3,548
Property Taxes
28%
$717
Home Insurance
10%
$252
HOA
8%
$215
Property Management
15%
$381
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$634