Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.18% first-year return on $160k initial cash invested.
-28.18%
Cash On Cash
-0.51%
Cap Rate
-0.08
DSCR
$1,196
Rent
-$3,752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,196 income − $4,948 expenses = $3,752 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
$1,196
Total Expenses
$4,948
Mortgage P&I
286%
$3,416
Property Taxes
60%
$722
Home Insurance
20%
$236
HOA
0%
$0
Property Management
15%
$179
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$299