Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.86% first-year return on $165k initial cash invested.
-25.86%
Cash On Cash
-0.18%
Cap Rate
-0.03
DSCR
$1,599
Rent
-$3,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,599 income − $5,164 expenses = $3,565 out of pocket
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,021
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,599
Total Expenses
$5,164
Mortgage P&I
212%
$3,394
Property Taxes
46%
$731
Home Insurance
15%
$238
HOA
2%
$33
Property Management
15%
$240
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$400