Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.91% first-year return on $159k initial cash invested.
-6.91%
Cash On Cash
4.7%
Cap Rate
0.79
DSCR
$5,480
Rent
-$917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,480 income − $6,397 expenses = $917 out of pocket
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,723
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,480
Total Expenses
$6,397
Mortgage P&I
61%
$3,329
Property Taxes
4%
$193
Home Insurance
4%
$245
HOA
0%
$0
Property Management
15%
$822
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,370