Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.77% first-year return on $160k initial cash invested.
-22.77%
Cash On Cash
0.88%
Cap Rate
0.14
DSCR
$2,926
Rent
-$3,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,926 income − $5,962 expenses = $3,036 out of pocket
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,761
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,926
Total Expenses
$5,962
Mortgage P&I
117%
$3,413
Property Taxes
31%
$908
Home Insurance
8%
$236
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732