Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.92% first-year return on $160k initial cash invested.
-24.92%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$2,223
Rent
-$3,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,223 income − $5,552 expenses = $3,329 out of pocket
Investment Breakdown
|
Purchase Price
$678k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$136k
Closing costs
1%
$6,777
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,223
Total Expenses
$5,552
Mortgage P&I
149%
$3,307
Property Taxes
42%
$933
Home Insurance
11%
$245
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$556