Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.12% first-year return on $160k initial cash invested.
-28.12%
Cash On Cash
-0.77%
Cap Rate
-0.13
DSCR
$1,880
Rent
-$3,748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,880 income − $5,628 expenses = $3,748 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
$1,880
Total Expenses
$5,628
Mortgage P&I
172%
$3,239
Property Taxes
43%
$813
Home Insurance
13%
$245
HOA
23%
$429
Property Management
15%
$282
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$470