Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.03% first-year return on $165k initial cash invested.
-18.03%
Cash On Cash
1.94%
Cap Rate
0.33
DSCR
$4,026
Rent
-$2,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,026 income − $6,507 expenses = $2,481 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
$4,026
Total Expenses
$6,507
Mortgage P&I
86%
$3,454
Property Taxes
20%
$790
Home Insurance
6%
$254
HOA
2%
$77
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,006