Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.74% first-year return on $165k initial cash invested.
-14.74%
Cash On Cash
2.78%
Cap Rate
0.47
DSCR
$4,897
Rent
-$2,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,897 income − $6,926 expenses = $2,029 out of pocket
Investment Breakdown
|
Purchase Price
$701k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,007
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,897
Total Expenses
$6,926
Mortgage P&I
71%
$3,454
Property Taxes
16%
$790
Home Insurance
5%
$254
HOA
2%
$77
Property Management
15%
$735
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,224