Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.68% first-year return on $180k initial cash invested.
-18.68%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$3,759
Rent
-$2,802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,759 income − $6,561 expenses = $2,802 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%
$7,715
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,759
Total Expenses
$6,561
Mortgage P&I
103%
$3,877
Property Taxes
15%
$562
Home Insurance
7%
$280
HOA
1%
$38
Property Management
15%
$564
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$940