Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.78% first-year return on $180k initial cash invested.
-19.78%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$2,704
Rent
-$2,964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,704 income − $5,668 expenses = $2,964 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,705
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,704
Total Expenses
$5,668
Mortgage P&I
142%
$3,853
Property Taxes
9%
$237
Home Insurance
10%
$280
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676