Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.43% first-year return on $165k initial cash invested.
-8.43%
Cash On Cash
4.26%
Cap Rate
0.73
DSCR
$5,463
Rent
-$1,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,463 income − $6,625 expenses = $1,162 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
$5,463
Total Expenses
$6,625
Mortgage P&I
63%
$3,436
Property Taxes
6%
$310
Home Insurance
5%
$256
HOA
0%
$0
Property Management
15%
$819
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,366