Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.94% first-year return on $180k initial cash invested.
-18.94%
Cash On Cash
1.5%
Cap Rate
0.26
DSCR
$2,782
Rent
-$2,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,782 income − $5,617 expenses = $2,835 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
$2,782
Total Expenses
$5,617
Mortgage P&I
132%
$3,683
Property Taxes
10%
$291
Home Insurance
11%
$308
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696