Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.63% first-year return on $164k initial cash invested.
-9.63%
Cash On Cash
4%
Cap Rate
0.67
DSCR
$4,691
Rent
-$1,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,691 income − $6,007 expenses = $1,316 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,948
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,691
Total Expenses
$6,007
Mortgage P&I
73%
$3,446
Property Taxes
1%
$54
Home Insurance
5%
$254
HOA
0%
$0
Property Management
15%
$704
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,173