Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.3% first-year return on $160k initial cash invested.
-12.3%
Cash On Cash
3.23%
Cap Rate
0.55
DSCR
$4,023
Rent
-$1,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$4,023
Total Expenses
$5,660
Mortgage P&I
82%
$3,294
Property Taxes
5%
$199
Home Insurance
6%
$236
HOA
0%
$0
Property Management
15%
$603
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,006