Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.99% first-year return on $160k initial cash invested.
-14.99%
Cash On Cash
2.64%
Cap Rate
0.45
DSCR
$4,026
Rent
-$1,995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$4,026
Total Expenses
$6,021
Mortgage P&I
82%
$3,318
Property Taxes
11%
$462
Home Insurance
6%
$236
HOA
2%
$73
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,006