Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.9% first-year return on $160k initial cash invested.
-16.9%
Cash On Cash
2.64%
Cap Rate
0.41
DSCR
$3,955
Rent
-$2,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,955 income − $6,213 expenses = $2,258 out of pocket
Investment Breakdown
|
Purchase Price
$678k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$136k
Closing costs
1%
$6,778
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,955
Total Expenses
$6,213
Mortgage P&I
91%
$3,589
Property Taxes
9%
$361
Home Insurance
6%
$245
HOA
3%
$120
Property Management
15%
$593
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$989