Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.61% first-year return on $180k initial cash invested.
-18.61%
Cash On Cash
2.02%
Cap Rate
0.33
DSCR
$3,138
Rent
-$2,798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,138 income − $5,936 expenses = $2,798 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
$3,138
Total Expenses
$5,936
Mortgage P&I
127%
$3,973
Property Taxes
6%
$176
Home Insurance
9%
$280
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$784