Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.62% first-year return on $154k initial cash invested.
-7.62%
Cash On Cash
4.7%
Cap Rate
0.78
DSCR
$6,200
Rent
-$975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,200 income − $7,175 expenses = $975 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
$6,200
Total Expenses
$7,175
Mortgage P&I
53%
$3,255
Property Taxes
11%
$708
Home Insurance
4%
$236
HOA
0%
$0
Property Management
15%
$930
CapEx
4%
$248
Vacancy
0%
$0
Maintenance
4%
$248
Other
25%
$1,550