Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.18% first-year return on $160k initial cash invested.
-22.18%
Cash On Cash
0.87%
Cap Rate
0.15
DSCR
$4,064
Rent
-$2,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,064 income − $7,023 expenses = $2,959 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
$4,064
Total Expenses
$7,023
Mortgage P&I
81%
$3,284
Property Taxes
33%
$1,341
Home Insurance
6%
$240
HOA
5%
$206
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,016