Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.09% first-year return on $180k initial cash invested.
-21.09%
Cash On Cash
1.29%
Cap Rate
0.21
DSCR
$3,187
Rent
-$3,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,187 income − $6,352 expenses = $3,165 out of pocket
Investment Breakdown
|
Purchase Price
$772k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,720
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,187
Total Expenses
$6,352
Mortgage P&I
121%
$3,867
Property Taxes
22%
$711
Home Insurance
8%
$245
HOA
0%
$0
Property Management
15%
$478
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$797