Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.56% first-year return on $160k initial cash invested.
-9.56%
Cash On Cash
4.04%
Cap Rate
0.66
DSCR
$5,201
Rent
-$1,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,201 income − $6,479 expenses = $1,278 out of pocket
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$124k
Closing costs
1%
$6,213
Rehab
0%
$0
Furnishing
5%
$30,000
Cashflow
Total Income
$5,201
Total Expenses
$6,479
Mortgage P&I
61%
$3,162
Property Taxes
12%
$601
Home Insurance
4%
$220
HOA
0%
$0
Property Management
15%
$780
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,300