Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.46% first-year return on $180k initial cash invested.
-24.46%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$2,663
Rent
-$3,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,663 income − $6,339 expenses = $3,676 out of pocket
Investment Breakdown
|
Purchase Price
$773k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$155k
Closing costs
1%
$7,731
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,663
Total Expenses
$6,339
Mortgage P&I
150%
$4,007
Property Taxes
29%
$773
Home Insurance
11%
$280
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$666