Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.38% first-year return on $160k initial cash invested.
-26.38%
Cash On Cash
0.28%
Cap Rate
0.04
DSCR
$1,916
Rent
-$3,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,916 income − $5,438 expenses = $3,522 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
$1,916
Total Expenses
$5,438
Mortgage P&I
188%
$3,601
Property Taxes
35%
$675
Home Insurance
13%
$242
HOA
0%
$0
Property Management
15%
$287
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$479