Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.72% first-year return on $156k initial cash invested.
-4.72%
Cash On Cash
5.35%
Cap Rate
0.89
DSCR
$6,539
Rent
-$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,539 income − $7,153 expenses = $614 out of pocket
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,575
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,539
Total Expenses
$7,153
Mortgage P&I
50%
$3,282
Property Taxes
8%
$495
Home Insurance
4%
$236
HOA
0%
$0
Property Management
15%
$981
CapEx
4%
$262
Vacancy
0%
$0
Maintenance
4%
$262
Other
25%
$1,635