Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.86% first-year return on $167k initial cash invested.
-8.86%
Cash On Cash
4.33%
Cap Rate
0.72
DSCR
$5,976
Rent
-$1,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,976 income − $7,208 expenses = $1,232 out of pocket
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,087
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,976
Total Expenses
$7,208
Mortgage P&I
59%
$3,548
Property Taxes
7%
$437
Home Insurance
4%
$250
HOA
2%
$105
Property Management
15%
$896
CapEx
4%
$239
Vacancy
0%
$0
Maintenance
4%
$239
Other
25%
$1,494