Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.93% first-year return on $165k initial cash invested.
-16.93%
Cash On Cash
2%
Cap Rate
0.35
DSCR
$3,413
Rent
-$2,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,413 income − $5,745 expenses = $2,332 out of pocket
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,015
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,413
Total Expenses
$5,745
Mortgage P&I
99%
$3,363
Property Taxes
15%
$498
Home Insurance
7%
$245
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$853