Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.37% first-year return on $160k initial cash invested.
-22.37%
Cash On Cash
0.93%
Cap Rate
0.15
DSCR
$2,449
Rent
-$2,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,449 income − $5,434 expenses = $2,985 out of pocket
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,769
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,449
Total Expenses
$5,434
Mortgage P&I
139%
$3,409
Property Taxes
20%
$492
Home Insurance
10%
$238
HOA
5%
$120
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612