Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.99% first-year return on $160k initial cash invested.
-20.99%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$2,387
Rent
-$2,791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,387 income − $5,178 expenses = $2,791 out of pocket
Investment Breakdown
|
Purchase Price
$674k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,741
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,387
Total Expenses
$5,178
Mortgage P&I
138%
$3,303
Property Taxes
21%
$490
Home Insurance
10%
$240
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$597