Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.95% first-year return on $180k initial cash invested.
-12.95%
Cash On Cash
3.26%
Cap Rate
0.54
DSCR
$4,825
Rent
-$1,942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,825 income − $6,767 expenses = $1,942 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,711
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,825
Total Expenses
$6,767
Mortgage P&I
80%
$3,842
Property Taxes
7%
$319
Home Insurance
6%
$280
HOA
0%
$10
Property Management
15%
$724
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,206