Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.58% first-year return on $160k initial cash invested.
-19.58%
Cash On Cash
1.75%
Cap Rate
0.28
DSCR
$3,268
Rent
-$2,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,268 income − $5,875 expenses = $2,607 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,753
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,268
Total Expenses
$5,875
Mortgage P&I
106%
$3,461
Property Taxes
19%
$605
Home Insurance
7%
$240
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$817