Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.23% first-year return on $160k initial cash invested.
-9.23%
Cash On Cash
4.28%
Cap Rate
0.71
DSCR
$5,801
Rent
-$1,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,801 income − $7,030 expenses = $1,229 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,801
Total Expenses
$7,030
Mortgage P&I
59%
$3,404
Property Taxes
10%
$566
Home Insurance
4%
$236
HOA
1%
$40
Property Management
15%
$870
CapEx
4%
$232
Vacancy
0%
$0
Maintenance
4%
$232
Other
25%
$1,450