Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.96% first-year return on $180k initial cash invested.
-11.96%
Cash On Cash
3.6%
Cap Rate
0.59
DSCR
$5,414
Rent
-$1,791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,414 income − $7,205 expenses = $1,791 out of pocket
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,698
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,414
Total Expenses
$7,205
Mortgage P&I
72%
$3,886
Property Taxes
8%
$439
Home Insurance
5%
$280
HOA
0%
$0
Property Management
15%
$812
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,354