Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.87% first-year return on $159k initial cash invested.
-5.87%
Cash On Cash
4.99%
Cap Rate
0.84
DSCR
$6,051
Rent
-$777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,051 income − $6,828 expenses = $777 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
$6,051
Total Expenses
$6,828
Mortgage P&I
55%
$3,322
Property Taxes
6%
$382
Home Insurance
4%
$219
HOA
0%
$0
Property Management
15%
$908
CapEx
4%
$242
Vacancy
0%
$0
Maintenance
4%
$242
Other
25%
$1,513