Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.15% first-year return on $160k initial cash invested.
-32.15%
Cash On Cash
-1.51%
Cap Rate
-0.25
DSCR
$0
Rent
-$4,284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,284 expenses = $4,284 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
$0
Total Expenses
$4,284
Mortgage P&I
34310000%
$3,431
Property Taxes
3090000%
$309
Home Insurance
2380000%
$238
HOA
3060000%
$306
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0