Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.63% first-year return on $158k initial cash invested.
-7.63%
Cash On Cash
4.55%
Cap Rate
0.76
DSCR
$5,490
Rent
-$1,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,490 income − $6,497 expenses = $1,007 out of pocket
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,689
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,490
Total Expenses
$6,497
Mortgage P&I
61%
$3,323
Property Taxes
6%
$302
Home Insurance
4%
$236
HOA
0%
$0
Property Management
15%
$824
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,372