Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.23% first-year return on $165k initial cash invested.
-21.23%
Cash On Cash
1.32%
Cap Rate
0.21
DSCR
$2,305
Rent
-$2,919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,305 income − $5,224 expenses = $2,919 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,305
Total Expenses
$5,224
Mortgage P&I
156%
$3,598
Property Taxes
12%
$275
Home Insurance
11%
$245
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576