Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.73% first-year return on $160k initial cash invested.
-24.73%
Cash On Cash
0.65%
Cap Rate
0.1
DSCR
$2,216
Rent
-$3,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,216 income − $5,510 expenses = $3,294 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,754
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,216
Total Expenses
$5,510
Mortgage P&I
161%
$3,572
Property Taxes
23%
$518
Home Insurance
11%
$245
HOA
5%
$111
Property Management
15%
$332
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554