Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.65% first-year return on $180k initial cash invested.
-21.65%
Cash On Cash
0.94%
Cap Rate
0.16
DSCR
$3,427
Rent
-$3,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,427 income − $6,682 expenses = $3,255 out of pocket
Investment Breakdown
|
Purchase Price
$773k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$155k
Closing costs
1%
$7,734
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,427
Total Expenses
$6,682
Mortgage P&I
109%
$3,727
Property Taxes
30%
$1,039
Home Insurance
8%
$271
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$857