Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.78% first-year return on $180k initial cash invested.
-24.78%
Cash On Cash
0.76%
Cap Rate
0.12
DSCR
$2,667
Rent
-$3,720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,667 income − $6,387 expenses = $3,720 out of pocket
Investment Breakdown
|
Purchase Price
$772k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,722
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,667
Total Expenses
$6,387
Mortgage P&I
154%
$4,099
Property Taxes
28%
$735
Home Insurance
10%
$272
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$667