Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.73% first-year return on $180k initial cash invested.
-23.73%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$1,706
Rent
-$3,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,706 income − $5,257 expenses = $3,551 out of pocket
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,695
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,706
Total Expenses
$5,257
Mortgage P&I
225%
$3,833
Property Taxes
11%
$188
Home Insurance
16%
$280
HOA
8%
$138
Property Management
15%
$256
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$426