Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.46% first-year return on $180k initial cash invested.
-22.46%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$3,010
Rent
-$3,377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,010 income − $6,387 expenses = $3,377 out of pocket
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$155k
Closing costs
1%
$7,736
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,010
Total Expenses
$6,387
Mortgage P&I
130%
$3,916
Property Taxes
25%
$747
Home Insurance
9%
$280
HOA
0%
$0
Property Management
15%
$452
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752