Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.33% first-year return on $161k initial cash invested.
-7.33%
Cash On Cash
4.77%
Cap Rate
0.79
DSCR
$6,193
Rent
-$981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,193 income − $7,174 expenses = $981 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,793
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,193
Total Expenses
$7,174
Mortgage P&I
55%
$3,431
Property Taxes
5%
$335
Home Insurance
4%
$243
HOA
3%
$192
Property Management
15%
$929
CapEx
4%
$248
Vacancy
0%
$0
Maintenance
4%
$248
Other
25%
$1,548