Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.33% first-year return on $153k initial cash invested.
-7.33%
Cash On Cash
4.41%
Cap Rate
0.76
DSCR
$5,161
Rent
-$937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,161 income − $6,098 expenses = $937 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,451
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,161
Total Expenses
$6,098
Mortgage P&I
60%
$3,103
Property Taxes
6%
$292
Home Insurance
4%
$227
HOA
0%
$0
Property Management
15%
$774
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,290