Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.77% first-year return on $170k initial cash invested.
-1.77%
Cash On Cash
6.39%
Cap Rate
1.02
DSCR
$8,147
Rent
-$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,147 income − $8,399 expenses = $252 out of pocket
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$139k
Closing costs
1%
$6,970
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$8,147
Total Expenses
$8,399
Mortgage P&I
45%
$3,640
Property Taxes
7%
$574
Home Insurance
3%
$244
HOA
0%
$30
Property Management
15%
$1,222
CapEx
4%
$326
Vacancy
0%
$0
Maintenance
4%
$326
Other
25%
$2,037