Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.39% first-year return on $160k initial cash invested.
-20.39%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$2,820
Rent
-$2,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,820 income − $5,531 expenses = $2,711 out of pocket
Investment Breakdown
|
Purchase Price
$674k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,740
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,820
Total Expenses
$5,531
Mortgage P&I
121%
$3,408
Property Taxes
19%
$526
Home Insurance
9%
$243
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$705