Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.71% first-year return on $165k initial cash invested.
-18.71%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$3,079
Rent
-$2,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,079 income − $5,647 expenses = $2,568 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,985
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,079
Total Expenses
$5,647
Mortgage P&I
115%
$3,534
Property Taxes
13%
$390
Home Insurance
8%
$245
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770