Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.69% first-year return on $169k initial cash invested.
-6.69%
Cash On Cash
4.77%
Cap Rate
0.8
DSCR
$6,074
Rent
-$940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,074 income − $7,014 expenses = $940 out of pocket
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$143k
Closing costs
1%
$7,170
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,074
Total Expenses
$7,014
Mortgage P&I
58%
$3,550
Property Taxes
5%
$287
Home Insurance
4%
$262
HOA
0%
$0
Property Management
15%
$911
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,518