Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.98% first-year return on $180k initial cash invested.
-22.98%
Cash On Cash
0.81%
Cap Rate
0.13
DSCR
$1,939
Rent
-$3,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,939 income − $5,385 expenses = $3,446 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
$1,939
Total Expenses
$5,385
Mortgage P&I
201%
$3,890
Property Taxes
14%
$274
Home Insurance
15%
$289
HOA
0%
$0
Property Management
15%
$291
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$485