Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.05% first-year return on $160k initial cash invested.
-21.05%
Cash On Cash
0.92%
Cap Rate
0.16
DSCR
$3,142
Rent
-$2,802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,142 income − $5,944 expenses = $2,802 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
5.9%
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
$3,142
Total Expenses
$5,944
Mortgage P&I
102%
$3,194
Property Taxes
32%
$994
Home Insurance
8%
$236
HOA
0%
$11
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786