Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.26% first-year return on $180k initial cash invested.
-23.26%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$1,842
Rent
-$3,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,842 income − $5,323 expenses = $3,481 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
$1,842
Total Expenses
$5,323
Mortgage P&I
208%
$3,833
Property Taxes
10%
$188
Home Insurance
15%
$280
HOA
7%
$138
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$460