Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.74% first-year return on $160k initial cash invested.
-26.74%
Cash On Cash
-0.06%
Cap Rate
-0.01
DSCR
$1,366
Rent
-$3,560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,366 income − $4,926 expenses = $3,560 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,366
Total Expenses
$4,926
Mortgage P&I
254%
$3,471
Property Taxes
37%
$512
Home Insurance
17%
$236
HOA
4%
$50
Property Management
15%
$205
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$342