Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.11% first-year return on $160k initial cash invested.
-29.11%
Cash On Cash
-0.77%
Cap Rate
-0.13
DSCR
$1,198
Rent
-$3,891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,198 income − $5,089 expenses = $3,891 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
$1,198
Total Expenses
$5,089
Mortgage P&I
285%
$3,410
Property Taxes
56%
$668
Home Insurance
20%
$240
HOA
16%
$195
Property Management
15%
$180
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$300