Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.21% first-year return on $180k initial cash invested.
-20.21%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$2,738
Rent
-$3,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,738 income − $5,768 expenses = $3,030 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,710
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,738
Total Expenses
$5,768
Mortgage P&I
142%
$3,890
Property Taxes
10%
$274
Home Insurance
11%
$289
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$684