Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.07% first-year return on $160k initial cash invested.
-17.07%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$2,951
Rent
-$2,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,951 income − $5,232 expenses = $2,281 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%
$6,780
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,951
Total Expenses
$5,232
Mortgage P&I
116%
$3,419
Property Taxes
5%
$159
Home Insurance
8%
$237
HOA
0%
$0
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$738