Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.91% first-year return on $160k initial cash invested.
-18.91%
Cash On Cash
1.96%
Cap Rate
0.32
DSCR
$3,441
Rent
-$2,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,441 income − $5,963 expenses = $2,522 out of pocket
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,763
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,441
Total Expenses
$5,963
Mortgage P&I
101%
$3,489
Property Taxes
17%
$584
Home Insurance
7%
$238
HOA
0%
$0
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860