Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.35% first-year return on $160k initial cash invested.
-26.35%
Cash On Cash
0.29%
Cap Rate
0.04
DSCR
$1,926
Rent
-$3,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,926 income − $5,443 expenses = $3,517 out of pocket
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,771
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,926
Total Expenses
$5,443
Mortgage P&I
187%
$3,601
Property Taxes
35%
$675
Home Insurance
13%
$242
HOA
0%
$0
Property Management
15%
$289
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$482