Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.83% first-year return on $160k initial cash invested.
-31.83%
Cash On Cash
-0.87%
Cap Rate
-0.13
DSCR
$1,001
Rent
-$4,237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,001 income − $5,238 expenses = $4,237 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,001
Total Expenses
$5,238
Mortgage P&I
371%
$3,709
Property Taxes
77%
$772
Home Insurance
24%
$236
HOA
4%
$41
Property Management
15%
$150
CapEx
4%
$40
Vacancy
0%
$0
Maintenance
4%
$40
Other
25%
$250