Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.21% first-year return on $180k initial cash invested.
-19.21%
Cash On Cash
1.43%
Cap Rate
0.25
DSCR
$2,703
Rent
-$2,876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,703 income − $5,579 expenses = $2,876 out of pocket
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,697
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,703
Total Expenses
$5,579
Mortgage P&I
136%
$3,683
Property Taxes
11%
$291
Home Insurance
11%
$308
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676