Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.72% first-year return on $159k initial cash invested.
-7.72%
Cash On Cash
4.41%
Cap Rate
0.75
DSCR
$5,460
Rent
-$1,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,460 income − $6,480 expenses = $1,020 out of pocket
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,694
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,460
Total Expenses
$6,480
Mortgage P&I
60%
$3,264
Property Taxes
7%
$360
Home Insurance
4%
$236
HOA
0%
$0
Property Management
15%
$819
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,365