Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.25% first-year return on $180k initial cash invested.
-22.25%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$4,505
Rent
-$3,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,505 income − $7,837 expenses = $3,332 out of pocket
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,699
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,505
Total Expenses
$7,837
Mortgage P&I
85%
$3,843
Property Taxes
27%
$1,231
Home Insurance
6%
$276
HOA
7%
$325
Property Management
15%
$676
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,126