Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.97% first-year return on $160k initial cash invested.
-10.97%
Cash On Cash
3.96%
Cap Rate
0.65
DSCR
$6,086
Rent
-$1,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,086 income − $7,547 expenses = $1,461 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.6%
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
$6,086
Total Expenses
$7,547
Mortgage P&I
57%
$3,445
Property Taxes
16%
$945
Home Insurance
4%
$236
HOA
0%
$0
Property Management
15%
$913
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,522