Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.37% first-year return on $160k initial cash invested.
-17.37%
Cash On Cash
2.01%
Cap Rate
0.34
DSCR
$2,556
Rent
-$2,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,556 income − $4,870 expenses = $2,314 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
$2,556
Total Expenses
$4,870
Mortgage P&I
131%
$3,345
Property Taxes
2%
$61
Home Insurance
9%
$238
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$639