Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.83% first-year return on $165k initial cash invested.
-13.83%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$4,889
Rent
-$1,901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,889 income − $6,790 expenses = $1,901 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,889
Total Expenses
$6,790
Mortgage P&I
72%
$3,527
Property Taxes
14%
$671
Home Insurance
5%
$245
HOA
0%
$0
Property Management
15%
$733
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,222