Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.98% first-year return on $180k initial cash invested.
-19.98%
Cash On Cash
1.7%
Cap Rate
0.28
DSCR
$3,193
Rent
-$2,994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,193 income − $6,187 expenses = $2,994 out of pocket
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,704
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,193
Total Expenses
$6,187
Mortgage P&I
124%
$3,957
Property Taxes
6%
$186
Home Insurance
8%
$271
HOA
8%
$240
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798