Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.2% first-year return on $180k initial cash invested.
-20.2%
Cash On Cash
1.68%
Cap Rate
0.27
DSCR
$3,218
Rent
-$3,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,218 income − $6,250 expenses = $3,032 out of pocket
Investment Breakdown
|
Purchase Price
$772k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,721
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,218
Total Expenses
$6,250
Mortgage P&I
124%
$3,982
Property Taxes
14%
$448
Home Insurance
9%
$275
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$804