Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.11% first-year return on $160k initial cash invested.
-23.11%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$2,318
Rent
-$3,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,318 income − $5,398 expenses = $3,080 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%
$6,758
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,318
Total Expenses
$5,398
Mortgage P&I
148%
$3,431
Property Taxes
13%
$309
Home Insurance
10%
$238
HOA
13%
$306
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$580