Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.05% first-year return on $160k initial cash invested.
-15.05%
Cash On Cash
2.71%
Cap Rate
0.45
DSCR
$4,430
Rent
-$2,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,430 income − $6,431 expenses = $2,001 out of pocket
Investment Breakdown
|
Purchase Price
$674k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,740
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,430
Total Expenses
$6,431
Mortgage P&I
75%
$3,344
Property Taxes
16%
$725
Home Insurance
5%
$236
HOA
0%
$0
Property Management
15%
$664
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,108