Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.71% first-year return on $165k initial cash invested.
-25.71%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$1,729
Rent
-$3,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,729 income − $5,263 expenses = $3,534 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
$1,729
Total Expenses
$5,263
Mortgage P&I
205%
$3,540
Property Taxes
38%
$649
Home Insurance
14%
$245
HOA
0%
$0
Property Management
15%
$259
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$432