Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.17% first-year return on $160k initial cash invested.
-15.17%
Cash On Cash
2.59%
Cap Rate
0.44
DSCR
$3,978
Rent
-$2,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,978 income − $5,998 expenses = $2,020 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,978
Total Expenses
$5,998
Mortgage P&I
83%
$3,318
Property Taxes
12%
$462
Home Insurance
6%
$236
HOA
2%
$73
Property Management
15%
$597
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$994