Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.7% first-year return on $166k initial cash invested.
-6.7%
Cash On Cash
4.8%
Cap Rate
0.82
DSCR
$7,484
Rent
-$929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,484 income − $8,413 expenses = $929 out of pocket
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,062
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,484
Total Expenses
$8,413
Mortgage P&I
46%
$3,453
Property Taxes
4%
$265
Home Insurance
4%
$262
HOA
11%
$841
Property Management
15%
$1,123
CapEx
4%
$299
Vacancy
0%
$0
Maintenance
4%
$299
Other
25%
$1,871