Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.29% first-year return on $180k initial cash invested.
-24.29%
Cash On Cash
0.4%
Cap Rate
0.07
DSCR
$1,545
Rent
-$3,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,545 income − $5,181 expenses = $3,636 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
$1,545
Total Expenses
$5,181
Mortgage P&I
248%
$3,833
Property Taxes
12%
$188
Home Insurance
18%
$280
HOA
9%
$138
Property Management
15%
$232
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$386