Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.06% first-year return on $153k initial cash invested.
-6.06%
Cash On Cash
5.01%
Cap Rate
0.84
DSCR
$6,082
Rent
-$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,082 income − $6,856 expenses = $774 out of pocket
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,441
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,082
Total Expenses
$6,856
Mortgage P&I
53%
$3,222
Property Taxes
8%
$489
Home Insurance
4%
$227
HOA
0%
$0
Property Management
15%
$912
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,520