Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.37% first-year return on $180k initial cash invested.
-22.37%
Cash On Cash
1.17%
Cap Rate
0.19
DSCR
$3,654
Rent
-$3,361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,654 income − $7,015 expenses = $3,361 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
$3,654
Total Expenses
$7,015
Mortgage P&I
109%
$3,971
Property Taxes
27%
$972
Home Insurance
8%
$280
HOA
1%
$38
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914