Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.92% first-year return on $180k initial cash invested.
-30.92%
Cash On Cash
-1.02%
Cap Rate
-0.17
DSCR
$1,540
Rent
-$4,646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,540 income − $6,186 expenses = $4,646 out of pocket
Investment Breakdown
|
Purchase Price
$773k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,540
Total Expenses
$6,186
Mortgage P&I
255%
$3,925
Property Taxes
78%
$1,207
Home Insurance
18%
$276
HOA
2%
$38
Property Management
15%
$231
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$385