Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.46% first-year return on $153k initial cash invested.
-0.46%
Cash On Cash
6.33%
Cap Rate
1.07
DSCR
$6,759
Rent
-$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,759 income − $6,818 expenses = $59 out of pocket
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,414
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,759
Total Expenses
$6,818
Mortgage P&I
47%
$3,171
Property Taxes
2%
$167
Home Insurance
3%
$236
HOA
0%
$0
Property Management
15%
$1,014
CapEx
4%
$270
Vacancy
0%
$0
Maintenance
4%
$270
Other
25%
$1,690