Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.35% first-year return on $159k initial cash invested.
-7.35%
Cash On Cash
4.69%
Cap Rate
0.78
DSCR
$5,890
Rent
-$972
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,890 income − $6,862 expenses = $972 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,702
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,890
Total Expenses
$6,862
Mortgage P&I
57%
$3,355
Property Taxes
7%
$434
Home Insurance
4%
$245
HOA
0%
$0
Property Management
15%
$884
CapEx
4%
$236
Vacancy
0%
$0
Maintenance
4%
$236
Other
25%
$1,472