Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.97% first-year return on $180k initial cash invested.
-23.97%
Cash On Cash
0.64%
Cap Rate
0.11
DSCR
$2,575
Rent
-$3,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,575 income − $6,179 expenses = $3,604 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
$2,575
Total Expenses
$6,179
Mortgage P&I
152%
$3,916
Property Taxes
29%
$747
Home Insurance
11%
$280
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644