Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.24% first-year return on $160k initial cash invested.
-11.24%
Cash On Cash
3.56%
Cap Rate
0.61
DSCR
$5,036
Rent
-$1,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,771
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,036
Total Expenses
$6,536
Mortgage P&I
66%
$3,305
Property Taxes
11%
$553
Home Insurance
5%
$262
HOA
0%
$0
Property Management
15%
$755
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,259