Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.45% first-year return on $160k initial cash invested.
-22.45%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$1,941
Rent
-$2,989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,941 income − $4,930 expenses = $2,989 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,941
Total Expenses
$4,930
Mortgage P&I
176%
$3,416
Property Taxes
18%
$346
Home Insurance
12%
$236
HOA
0%
$0
Property Management
15%
$291
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$485