Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.89% first-year return on $160k initial cash invested.
-15.89%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$3,998
Rent
-$2,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,998 income − $6,118 expenses = $2,120 out of pocket
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,767
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,998
Total Expenses
$6,118
Mortgage P&I
85%
$3,396
Property Taxes
13%
$538
Home Insurance
6%
$254
HOA
0%
$10
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,000