Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.98% first-year return on $160k initial cash invested.
-23.98%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$3,600
Rent
-$3,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,600 income − $6,799 expenses = $3,199 out of pocket
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,766
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,600
Total Expenses
$6,799
Mortgage P&I
91%
$3,284
Property Taxes
37%
$1,341
Home Insurance
7%
$240
HOA
6%
$206
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900