Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.55% first-year return on $160k initial cash invested.
-28.55%
Cash On Cash
-0.61%
Cap Rate
-0.1
DSCR
$1,102
Rent
-$3,801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,102 income − $4,903 expenses = $3,801 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
$1,102
Total Expenses
$4,903
Mortgage P&I
310%
$3,416
Property Taxes
66%
$722
Home Insurance
21%
$236
HOA
0%
$0
Property Management
15%
$165
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$276