Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.84% first-year return on $160k initial cash invested.
-27.84%
Cash On Cash
-0.7%
Cap Rate
-0.12
DSCR
$1,952
Rent
-$3,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,952 income − $5,663 expenses = $3,711 out of pocket
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,760
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,952
Total Expenses
$5,663
Mortgage P&I
166%
$3,239
Property Taxes
42%
$813
Home Insurance
13%
$245
HOA
22%
$429
Property Management
15%
$293
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$488