Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.96% first-year return on $165k initial cash invested.
-8.96%
Cash On Cash
4.31%
Cap Rate
0.72
DSCR
$6,011
Rent
-$1,235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,011 income − $7,246 expenses = $1,235 out of pocket
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,020
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,011
Total Expenses
$7,246
Mortgage P&I
59%
$3,517
Property Taxes
10%
$599
Home Insurance
4%
$245
HOA
0%
$0
Property Management
15%
$902
CapEx
4%
$240
Vacancy
0%
$0
Maintenance
4%
$240
Other
25%
$1,503