Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.9% first-year return on $180k initial cash invested.
-18.9%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$3,228
Rent
-$2,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,228 income − $6,059 expenses = $2,831 out of pocket
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,700
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,228
Total Expenses
$6,059
Mortgage P&I
120%
$3,872
Property Taxes
11%
$368
Home Insurance
8%
$270
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$807