Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.46% first-year return on $160k initial cash invested.
-20.46%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$2,754
Rent
-$2,733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,754 income − $5,487 expenses = $2,733 out of pocket
Investment Breakdown
|
Purchase Price
$678k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,754
Total Expenses
$5,487
Mortgage P&I
125%
$3,441
Property Taxes
16%
$454
Home Insurance
10%
$271
HOA
0%
$0
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$688