Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.25% first-year return on $180k initial cash invested.
-22.25%
Cash On Cash
0.69%
Cap Rate
0.12
DSCR
$2,125
Rent
-$3,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,125 income − $5,455 expenses = $3,330 out of pocket
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,696
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,125
Total Expenses
$5,455
Mortgage P&I
173%
$3,685
Property Taxes
21%
$454
Home Insurance
13%
$278
HOA
1%
$18
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$531