Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.11% first-year return on $160k initial cash invested.
-21.11%
Cash On Cash
1.36%
Cap Rate
0.22
DSCR
$2,873
Rent
-$2,812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,873 income − $5,685 expenses = $2,812 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
$2,873
Total Expenses
$5,685
Mortgage P&I
120%
$3,461
Property Taxes
21%
$605
Home Insurance
8%
$240
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718