Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.78% first-year return on $165k initial cash invested.
-7.78%
Cash On Cash
4.28%
Cap Rate
0.75
DSCR
$5,399
Rent
-$1,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,399 income − $6,469 expenses = $1,070 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.0%
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
$5,399
Total Expenses
$6,469
Mortgage P&I
62%
$3,353
Property Taxes
4%
$211
Home Insurance
6%
$313
HOA
0%
$0
Property Management
15%
$810
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,350