Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.16% first-year return on $165k initial cash invested.
-22.16%
Cash On Cash
1%
Cap Rate
0.16
DSCR
$2,170
Rent
-$3,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,170 income − $5,211 expenses = $3,041 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
$2,170
Total Expenses
$5,211
Mortgage P&I
163%
$3,534
Property Taxes
18%
$390
Home Insurance
11%
$245
HOA
0%
$0
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$542