Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.62% first-year return on $159k initial cash invested.
-5.62%
Cash On Cash
5.05%
Cap Rate
0.85
DSCR
$6,114
Rent
-$744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,114 income − $6,858 expenses = $744 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
$6,114
Total Expenses
$6,858
Mortgage P&I
54%
$3,322
Property Taxes
6%
$382
Home Insurance
4%
$219
HOA
0%
$0
Property Management
15%
$917
CapEx
4%
$245
Vacancy
0%
$0
Maintenance
4%
$245
Other
25%
$1,528