Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.15% first-year return on $160k initial cash invested.
-16.15%
Cash On Cash
2.83%
Cap Rate
0.44
DSCR
$4,148
Rent
-$2,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,148 income − $6,306 expenses = $2,158 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
$4,148
Total Expenses
$6,306
Mortgage P&I
87%
$3,589
Property Taxes
9%
$361
Home Insurance
6%
$245
HOA
3%
$120
Property Management
15%
$622
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,037