Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.15% first-year return on $180k initial cash invested.
-28.15%
Cash On Cash
-0.52%
Cap Rate
-0.09
DSCR
$1,483
Rent
-$4,220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,483 income − $5,703 expenses = $4,220 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,709
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,483
Total Expenses
$5,703
Mortgage P&I
258%
$3,828
Property Taxes
47%
$691
Home Insurance
19%
$280
HOA
13%
$193
Property Management
15%
$222
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$371