Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.51% first-year return on $180k initial cash invested.
-20.51%
Cash On Cash
1.54%
Cap Rate
0.25
DSCR
$2,590
Rent
-$3,083
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,590 income − $5,673 expenses = $3,083 out of pocket
Investment Breakdown
|
Purchase Price
$773k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$155k
Closing costs
1%
$7,733
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,590
Total Expenses
$5,673
Mortgage P&I
153%
$3,973
Property Taxes
7%
$176
Home Insurance
11%
$280
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648