Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.7% first-year return on $160k initial cash invested.
-16.7%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$3,531
Rent
-$2,223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,531 income − $5,754 expenses = $2,223 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,531
Total Expenses
$5,754
Mortgage P&I
95%
$3,364
Property Taxes
13%
$459
Home Insurance
7%
$236
HOA
0%
$0
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$883