Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.04% first-year return on $158k initial cash invested.
-8.04%
Cash On Cash
4.3%
Cap Rate
0.72
DSCR
$5,235
Rent
-$1,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,235 income − $6,294 expenses = $1,059 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$122k
Closing costs
1%
$6,098
Rehab
0%
$0
Furnishing
5%
$30,000
Cashflow
Total Income
$5,235
Total Expenses
$6,294
Mortgage P&I
58%
$3,037
Property Taxes
10%
$528
Home Insurance
4%
$217
HOA
0%
$0
Property Management
15%
$785
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,309