Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.66% first-year return on $165k initial cash invested.
-5.66%
Cash On Cash
5.09%
Cap Rate
0.85
DSCR
$6,149
Rent
-$778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,149 income − $6,927 expenses = $778 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
$6,149
Total Expenses
$6,927
Mortgage P&I
57%
$3,498
Property Taxes
4%
$224
Home Insurance
4%
$254
HOA
0%
$0
Property Management
15%
$922
CapEx
4%
$246
Vacancy
0%
$0
Maintenance
4%
$246
Other
25%
$1,537