Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4% first-year return on $156k initial cash invested.
-4%
Cash On Cash
5.42%
Cap Rate
0.91
DSCR
$5,849
Rent
-$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,849 income − $6,367 expenses = $518 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,550
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,849
Total Expenses
$6,367
Mortgage P&I
55%
$3,243
Property Taxes
1%
$81
Home Insurance
4%
$236
HOA
0%
$0
Property Management
15%
$877
CapEx
4%
$234
Vacancy
0%
$0
Maintenance
4%
$234
Other
25%
$1,462