Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.28% first-year return on $180k initial cash invested.
-18.28%
Cash On Cash
1.8%
Cap Rate
0.31
DSCR
$3,961
Rent
-$2,743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,961 income − $6,704 expenses = $2,743 out of pocket
Investment Breakdown
|
Purchase Price
$772k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,716
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,961
Total Expenses
$6,704
Mortgage P&I
95%
$3,744
Property Taxes
20%
$798
Home Insurance
7%
$262
HOA
0%
$0
Property Management
15%
$594
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$990