Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.74% first-year return on $180k initial cash invested.
-12.74%
Cash On Cash
3.2%
Cap Rate
0.55
DSCR
$5,561
Rent
-$1,911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,561 income − $7,472 expenses = $1,911 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
$5,561
Total Expenses
$7,472
Mortgage P&I
67%
$3,744
Property Taxes
14%
$798
Home Insurance
5%
$262
HOA
0%
$0
Property Management
15%
$834
CapEx
4%
$222
Vacancy
0%
$0
Maintenance
4%
$222
Other
25%
$1,390