Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.56% first-year return on $161k initial cash invested.
-4.56%
Cash On Cash
5.37%
Cap Rate
0.9
DSCR
$6,400
Rent
-$612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,400 income − $7,012 expenses = $612 out of pocket
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,816
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,400
Total Expenses
$7,012
Mortgage P&I
53%
$3,406
Property Taxes
4%
$226
Home Insurance
4%
$262
HOA
1%
$46
Property Management
15%
$960
CapEx
4%
$256
Vacancy
0%
$0
Maintenance
4%
$256
Other
25%
$1,600