Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.47% first-year return on $160k initial cash invested.
-25.47%
Cash On Cash
0.21%
Cap Rate
0.03
DSCR
$2,465
Rent
-$3,401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,465 income − $5,866 expenses = $3,401 out of pocket
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,772
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,465
Total Expenses
$5,866
Mortgage P&I
139%
$3,418
Property Taxes
42%
$1,027
Home Insurance
10%
$237
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$616