Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21% first-year return on $160k initial cash invested.
-21%
Cash On Cash
1.41%
Cap Rate
0.23
DSCR
$2,499
Rent
-$2,799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,499 income − $5,298 expenses = $2,799 out of pocket
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,499
Total Expenses
$5,298
Mortgage P&I
140%
$3,494
Property Taxes
14%
$359
Home Insurance
10%
$245
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$625