Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.29% first-year return on $180k initial cash invested.
-21.29%
Cash On Cash
1.45%
Cap Rate
0.23
DSCR
$3,967
Rent
-$3,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,967 income − $7,166 expenses = $3,199 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%
$7,728
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,967
Total Expenses
$7,166
Mortgage P&I
100%
$3,971
Property Taxes
25%
$972
Home Insurance
7%
$280
HOA
1%
$38
Property Management
15%
$595
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$992