Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.87% first-year return on $160k initial cash invested.
-19.87%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$2,176
Rent
-$2,645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,176
Total Expenses
$4,821
Mortgage P&I
154%
$3,359
Property Taxes
4%
$77
Home Insurance
11%
$236
HOA
5%
$105
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544