Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.21% first-year return on $159k initial cash invested.
-6.21%
Cash On Cash
4.9%
Cap Rate
0.82
DSCR
$5,961
Rent
-$822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,961 income − $6,783 expenses = $822 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,703
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,961
Total Expenses
$6,783
Mortgage P&I
56%
$3,322
Property Taxes
6%
$382
Home Insurance
4%
$219
HOA
0%
$0
Property Management
15%
$894
CapEx
4%
$238
Vacancy
0%
$0
Maintenance
4%
$238
Other
25%
$1,490