Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.62% first-year return on $165k initial cash invested.
-3.62%
Cash On Cash
5.61%
Cap Rate
0.93
DSCR
$6,687
Rent
-$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,687 income − $7,185 expenses = $498 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,994
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,687
Total Expenses
$7,185
Mortgage P&I
52%
$3,498
Property Taxes
3%
$224
Home Insurance
4%
$254
HOA
0%
$0
Property Management
15%
$1,003
CapEx
4%
$267
Vacancy
0%
$0
Maintenance
4%
$267
Other
25%
$1,672