Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.22% first-year return on $160k initial cash invested.
-26.22%
Cash On Cash
-0.21%
Cap Rate
-0.04
DSCR
$1,891
Rent
-$3,503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,891 income − $5,394 expenses = $3,503 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
$1,891
Total Expenses
$5,394
Mortgage P&I
175%
$3,307
Property Taxes
49%
$933
Home Insurance
13%
$245
HOA
0%
$0
Property Management
15%
$284
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$473