Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.59% first-year return on $156k initial cash invested.
-1.59%
Cash On Cash
6.15%
Cap Rate
1.03
DSCR
$7,320
Rent
-$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,320 income − $7,527 expenses = $207 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
$7,320
Total Expenses
$7,527
Mortgage P&I
45%
$3,282
Property Taxes
7%
$495
Home Insurance
3%
$236
HOA
0%
$0
Property Management
15%
$1,098
CapEx
4%
$293
Vacancy
0%
$0
Maintenance
4%
$293
Other
25%
$1,830