Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.71% first-year return on $160k initial cash invested.
-17.71%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$2,469
Rent
-$2,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,469 income − $4,829 expenses = $2,360 out of pocket
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,756
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,469
Total Expenses
$4,829
Mortgage P&I
135%
$3,345
Property Taxes
2%
$61
Home Insurance
10%
$238
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$617