Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.62% first-year return on $166k initial cash invested.
-1.62%
Cash On Cash
5.9%
Cap Rate
1.02
DSCR
$7,352
Rent
-$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,352 income − $7,576 expenses = $224 out of pocket
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,058
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,352
Total Expenses
$7,576
Mortgage P&I
46%
$3,403
Property Taxes
5%
$392
Home Insurance
3%
$252
HOA
0%
$0
Property Management
15%
$1,103
CapEx
4%
$294
Vacancy
0%
$0
Maintenance
4%
$294
Other
25%
$1,838