Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.51% first-year return on $180k initial cash invested.
-18.51%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$3,578
Rent
-$2,772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,578 income − $6,350 expenses = $2,772 out of pocket
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,699
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,578
Total Expenses
$6,350
Mortgage P&I
109%
$3,882
Property Taxes
13%
$481
Home Insurance
8%
$270
HOA
0%
$0
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$894