Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.9% first-year return on $160k initial cash invested.
-16.9%
Cash On Cash
2.78%
Cap Rate
0.43
DSCR
$3,651
Rent
-$2,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,651 income − $5,900 expenses = $2,249 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,746
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,651
Total Expenses
$5,900
Mortgage P&I
100%
$3,665
Property Taxes
6%
$237
Home Insurance
7%
$245
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$913