Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.44% first-year return on $160k initial cash invested.
-13.44%
Cash On Cash
2.89%
Cap Rate
0.5
DSCR
$4,413
Rent
-$1,797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,413 income − $6,210 expenses = $1,797 out of pocket
Investment Breakdown
|
Purchase Price
$678k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$136k
Closing costs
1%
$6,783
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,413
Total Expenses
$6,210
Mortgage P&I
74%
$3,252
Property Taxes
14%
$603
Home Insurance
5%
$236
HOA
0%
$0
Property Management
15%
$662
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,103