Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.05% first-year return on $154k initial cash invested.
-7.05%
Cash On Cash
4.76%
Cap Rate
0.79
DSCR
$5,342
Rent
-$902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,342 income − $6,244 expenses = $902 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,454
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,342
Total Expenses
$6,244
Mortgage P&I
61%
$3,250
Property Taxes
4%
$195
Home Insurance
4%
$234
HOA
0%
$0
Property Management
15%
$801
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,336