Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.64% first-year return on $165k initial cash invested.
-25.64%
Cash On Cash
0.15%
Cap Rate
0.02
DSCR
$1,748
Rent
-$3,525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,748 income − $5,273 expenses = $3,525 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,748
Total Expenses
$5,273
Mortgage P&I
203%
$3,540
Property Taxes
37%
$649
Home Insurance
14%
$245
HOA
0%
$0
Property Management
15%
$262
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$437