Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.45% first-year return on $160k initial cash invested.
-26.45%
Cash On Cash
0.49%
Cap Rate
0.07
DSCR
$2,174
Rent
-$3,532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,174 income − $5,706 expenses = $3,532 out of pocket
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,773
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,174
Total Expenses
$5,706
Mortgage P&I
171%
$3,724
Property Taxes
27%
$596
Home Insurance
11%
$240
HOA
5%
$102
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544