Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.9% first-year return on $160k initial cash invested.
-17.9%
Cash On Cash
2.15%
Cap Rate
0.35
DSCR
$4,081
Rent
-$2,388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,081 income − $6,469 expenses = $2,388 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%
$6,767
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,081
Total Expenses
$6,469
Mortgage P&I
84%
$3,436
Property Taxes
20%
$830
Home Insurance
6%
$245
HOA
0%
$0
Property Management
15%
$612
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,020