Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.9% first-year return on $160k initial cash invested.
-23.9%
Cash On Cash
0.7%
Cap Rate
0.11
DSCR
$2,326
Rent
-$3,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,326 income − $5,520 expenses = $3,194 out of pocket
Investment Breakdown
|
Purchase Price
$678k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$136k
Closing costs
1%
$6,780
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,326
Total Expenses
$5,520
Mortgage P&I
150%
$3,497
Property Taxes
29%
$668
Home Insurance
10%
$238
HOA
0%
$0
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582