Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.47% first-year return on $154k initial cash invested.
-8.47%
Cash On Cash
4.48%
Cap Rate
0.74
DSCR
$5,992
Rent
-$1,084
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,992 income − $7,076 expenses = $1,084 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,453
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,992
Total Expenses
$7,076
Mortgage P&I
54%
$3,255
Property Taxes
12%
$708
Home Insurance
4%
$236
HOA
0%
$0
Property Management
15%
$899
CapEx
4%
$240
Vacancy
0%
$0
Maintenance
4%
$240
Other
25%
$1,498