Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.74% first-year return on $180k initial cash invested.
-14.74%
Cash On Cash
3.46%
Cap Rate
0.53
DSCR
$6,078
Rent
-$2,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,078 income − $8,287 expenses = $2,209 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
7.2%
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
$6,078
Total Expenses
$8,287
Mortgage P&I
69%
$4,186
Property Taxes
15%
$905
Home Insurance
5%
$278
HOA
0%
$0
Property Management
15%
$912
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,520