Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.82% first-year return on $171k initial cash invested.
-6.82%
Cash On Cash
4.88%
Cap Rate
0.8
DSCR
$6,244
Rent
-$972
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,244 income − $7,216 expenses = $972 out of pocket
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,282
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,244
Total Expenses
$7,216
Mortgage P&I
59%
$3,686
Property Taxes
4%
$270
Home Insurance
4%
$262
HOA
0%
$0
Property Management
15%
$937
CapEx
4%
$250
Vacancy
0%
$0
Maintenance
4%
$250
Other
25%
$1,561