Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.5% first-year return on $160k initial cash invested.
-21.5%
Cash On Cash
1.34%
Cap Rate
0.21
DSCR
$2,421
Rent
-$2,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,421 income − $5,290 expenses = $2,869 out of pocket
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,421
Total Expenses
$5,290
Mortgage P&I
146%
$3,527
Property Taxes
14%
$350
Home Insurance
10%
$245
HOA
0%
$6
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$605