Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.75% first-year return on $180k initial cash invested.
-11.75%
Cash On Cash
3.66%
Cap Rate
0.6
DSCR
$5,473
Rent
-$1,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,473 income − $7,232 expenses = $1,759 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
$5,473
Total Expenses
$7,232
Mortgage P&I
71%
$3,886
Property Taxes
8%
$439
Home Insurance
5%
$280
HOA
0%
$0
Property Management
15%
$821
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,368