Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.55% first-year return on $160k initial cash invested.
-5.55%
Cash On Cash
4.96%
Cap Rate
0.84
DSCR
$5,623
Rent
-$739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,623 income − $6,362 expenses = $739 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%
$6,745
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,623
Total Expenses
$6,362
Mortgage P&I
59%
$3,302
Property Taxes
2%
$116
Home Insurance
4%
$245
HOA
0%
$0
Property Management
15%
$843
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,406