Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.99% first-year return on $187k initial cash invested.
-5.99%
Cash On Cash
4.91%
Cap Rate
0.82
DSCR
$6,672
Rent
-$931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,672 income − $7,603 expenses = $931 out of pocket
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$143k
Closing costs
1%
$7,172
Rehab
0%
$0
Furnishing
5%
$36,000
Cashflow
Total Income
$6,672
Total Expenses
$7,603
Mortgage P&I
54%
$3,601
Property Taxes
8%
$554
Home Insurance
4%
$245
HOA
0%
$0
Property Management
15%
$1,001
CapEx
4%
$267
Vacancy
0%
$0
Maintenance
4%
$267
Other
25%
$1,668