Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.46% first-year return on $160k initial cash invested.
-18.46%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$2,786
Rent
-$2,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,786 income − $5,247 expenses = $2,461 out of pocket
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,762
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,786
Total Expenses
$5,247
Mortgage P&I
118%
$3,283
Property Taxes
14%
$383
Home Insurance
9%
$245
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696