Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.61% first-year return on $168k initial cash invested.
-6.61%
Cash On Cash
4.61%
Cap Rate
0.8
DSCR
$6,023
Rent
-$928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,023 income − $6,951 expenses = $928 out of pocket
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,166
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,023
Total Expenses
$6,951
Mortgage P&I
57%
$3,442
Property Taxes
6%
$364
Home Insurance
4%
$254
HOA
0%
$0
Property Management
15%
$903
CapEx
4%
$241
Vacancy
0%
$0
Maintenance
4%
$241
Other
25%
$1,506