Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.95% first-year return on $160k initial cash invested.
-28.95%
Cash On Cash
-0.72%
Cap Rate
-0.12
DSCR
$1,240
Rent
-$3,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,240 income − $5,109 expenses = $3,869 out of pocket
Investment Breakdown
|
Purchase Price
$678k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$136k
Closing costs
1%
$6,780
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,240
Total Expenses
$5,109
Mortgage P&I
275%
$3,410
Property Taxes
54%
$668
Home Insurance
19%
$240
HOA
16%
$195
Property Management
15%
$186
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$310