Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.82% first-year return on $161k initial cash invested.
-6.82%
Cash On Cash
4.98%
Cap Rate
0.81
DSCR
$6,132
Rent
-$913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,132 income − $7,045 expenses = $913 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,789
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,132
Total Expenses
$7,045
Mortgage P&I
57%
$3,488
Property Taxes
6%
$374
Home Insurance
4%
$240
HOA
0%
$0
Property Management
15%
$920
CapEx
4%
$245
Vacancy
0%
$0
Maintenance
4%
$245
Other
25%
$1,533