Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.3% first-year return on $165k initial cash invested.
-4.3%
Cash On Cash
5.31%
Cap Rate
0.9
DSCR
$6,555
Rent
-$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,555 income − $7,148 expenses = $593 out of pocket
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,018
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,555
Total Expenses
$7,148
Mortgage P&I
52%
$3,436
Property Taxes
5%
$310
Home Insurance
4%
$256
HOA
0%
$0
Property Management
15%
$983
CapEx
4%
$262
Vacancy
0%
$0
Maintenance
4%
$262
Other
25%
$1,639