Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.46% first-year return on $160k initial cash invested.
-31.46%
Cash On Cash
-1.41%
Cap Rate
-0.24
DSCR
$697
Rent
-$4,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$697 income − $4,898 expenses = $4,201 out of pocket
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,774
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$697
Total Expenses
$4,898
Mortgage P&I
484%
$3,375
Property Taxes
133%
$925
Home Insurance
33%
$229
HOA
5%
$34
Property Management
15%
$105
CapEx
4%
$28
Vacancy
0%
$0
Maintenance
4%
$28
Other
25%
$174