Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.19% first-year return on $160k initial cash invested.
-10.19%
Cash On Cash
4.04%
Cap Rate
0.67
DSCR
$5,557
Rent
-$1,356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,557 income − $6,913 expenses = $1,356 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
$5,557
Total Expenses
$6,913
Mortgage P&I
61%
$3,404
Property Taxes
10%
$566
Home Insurance
4%
$236
HOA
1%
$40
Property Management
15%
$834
CapEx
4%
$222
Vacancy
0%
$0
Maintenance
4%
$222
Other
25%
$1,389