Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.89% first-year return on $160k initial cash invested.
-8.89%
Cash On Cash
4.37%
Cap Rate
0.72
DSCR
$6,213
Rent
-$1,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,213 income − $7,398 expenses = $1,185 out of pocket
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,758
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,213
Total Expenses
$7,398
Mortgage P&I
55%
$3,395
Property Taxes
6%
$362
Home Insurance
5%
$280
HOA
6%
$378
Property Management
15%
$932
CapEx
4%
$249
Vacancy
0%
$0
Maintenance
4%
$249
Other
25%
$1,553