Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.65% first-year return on $180k initial cash invested.
-16.65%
Cash On Cash
2.17%
Cap Rate
0.37
DSCR
$3,605
Rent
-$2,497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,605 income − $6,102 expenses = $2,497 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,712
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,605
Total Expenses
$6,102
Mortgage P&I
104%
$3,748
Property Taxes
10%
$354
Home Insurance
7%
$270
HOA
0%
$0
Property Management
15%
$541
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$901