Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.79% first-year return on $162k initial cash invested.
-6.79%
Cash On Cash
4.61%
Cap Rate
0.79
DSCR
$5,754
Rent
-$916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,754 income − $6,670 expenses = $916 out of pocket
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,856
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,754
Total Expenses
$6,670
Mortgage P&I
58%
$3,318
Property Taxes
6%
$332
Home Insurance
5%
$259
HOA
0%
$0
Property Management
15%
$863
CapEx
4%
$230
Vacancy
0%
$0
Maintenance
4%
$230
Other
25%
$1,438