Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.03% first-year return on $160k initial cash invested.
-23.03%
Cash On Cash
0.81%
Cap Rate
0.13
DSCR
$2,335
Rent
-$3,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,335 income − $5,404 expenses = $3,069 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
$2,335
Total Expenses
$5,404
Mortgage P&I
147%
$3,431
Property Taxes
13%
$309
Home Insurance
10%
$238
HOA
13%
$306
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$584