Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.85% first-year return on $180k initial cash invested.
-7.85%
Cash On Cash
4.34%
Cap Rate
0.75
DSCR
$5,970
Rent
-$1,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,970 income − $7,150 expenses = $1,180 out of pocket
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$155k
Closing costs
1%
$7,737
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,970
Total Expenses
$7,150
Mortgage P&I
63%
$3,741
Property Taxes
5%
$271
Home Insurance
5%
$272
HOA
0%
$0
Property Management
15%
$896
CapEx
4%
$239
Vacancy
0%
$0
Maintenance
4%
$239
Other
25%
$1,492