Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.37% first-year return on $180k initial cash invested.
-26.37%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$2,113
Rent
-$3,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,113 income − $6,064 expenses = $3,951 out of pocket
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,703
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,113
Total Expenses
$6,064
Mortgage P&I
187%
$3,941
Property Taxes
39%
$829
Home Insurance
13%
$279
HOA
0%
$0
Property Management
15%
$317
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$528