Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.16% first-year return on $160k initial cash invested.
-16.16%
Cash On Cash
2.53%
Cap Rate
0.41
DSCR
$3,407
Rent
-$2,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,407 income − $5,565 expenses = $2,158 out of pocket
Investment Breakdown
|
Purchase Price
$678k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$136k
Closing costs
1%
$6,776
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,407
Total Expenses
$5,565
Mortgage P&I
101%
$3,448
Property Taxes
6%
$202
Home Insurance
8%
$280
HOA
0%
$0
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852