Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.14% first-year return on $160k initial cash invested.
-29.14%
Cash On Cash
-0.72%
Cap Rate
-0.12
DSCR
$1,808
Rent
-$3,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,808 income − $5,687 expenses = $3,879 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,808
Total Expenses
$5,687
Mortgage P&I
188%
$3,401
Property Taxes
65%
$1,183
Home Insurance
13%
$236
HOA
0%
$0
Property Management
15%
$271
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$452