Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.93% first-year return on $158k initial cash invested.
-6.93%
Cash On Cash
4.76%
Cap Rate
0.79
DSCR
$5,396
Rent
-$910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,396 income − $6,306 expenses = $910 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,650
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,396
Total Expenses
$6,306
Mortgage P&I
62%
$3,332
Property Taxes
3%
$151
Home Insurance
4%
$233
HOA
0%
$0
Property Management
15%
$809
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,349