Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.03% first-year return on $161k initial cash invested.
-8.03%
Cash On Cash
4.59%
Cap Rate
0.76
DSCR
$6,013
Rent
-$1,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,013 income − $7,088 expenses = $1,075 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
$6,013
Total Expenses
$7,088
Mortgage P&I
57%
$3,431
Property Taxes
6%
$335
Home Insurance
4%
$243
HOA
3%
$192
Property Management
15%
$902
CapEx
4%
$241
Vacancy
0%
$0
Maintenance
4%
$241
Other
25%
$1,503