Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.08% first-year return on $165k initial cash invested.
-1.08%
Cash On Cash
6.18%
Cap Rate
1.04
DSCR
$7,102
Rent
-$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,102 income − $7,250 expenses = $148 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,102
Total Expenses
$7,250
Mortgage P&I
49%
$3,461
Property Taxes
2%
$135
Home Insurance
3%
$245
HOA
0%
$0
Property Management
15%
$1,065
CapEx
4%
$284
Vacancy
0%
$0
Maintenance
4%
$284
Other
25%
$1,776