Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.11% first-year return on $160k initial cash invested.
-16.11%
Cash On Cash
2.26%
Cap Rate
0.39
DSCR
$3,047
Rent
-$2,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,047 income − $5,192 expenses = $2,145 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,047
Total Expenses
$5,192
Mortgage P&I
108%
$3,294
Property Taxes
7%
$199
Home Insurance
8%
$236
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762