Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.93% first-year return on $160k initial cash invested.
-21.93%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$2,020
Rent
-$2,920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,020 income − $4,940 expenses = $2,920 out of pocket
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
$2,020
Total Expenses
$4,940
Mortgage P&I
165%
$3,342
Property Taxes
18%
$354
Home Insurance
12%
$236
HOA
2%
$38
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$505