Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.24% first-year return on $165k initial cash invested.
-22.24%
Cash On Cash
0.91%
Cap Rate
0.16
DSCR
$4,284
Rent
-$3,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,284 income − $7,350 expenses = $3,066 out of pocket
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,020
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,284
Total Expenses
$7,350
Mortgage P&I
80%
$3,427
Property Taxes
24%
$1,047
Home Insurance
6%
$254
HOA
13%
$566
Property Management
15%
$643
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,071