Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.81% first-year return on $180k initial cash invested.
-12.81%
Cash On Cash
3.54%
Cap Rate
0.58
DSCR
$6,099
Rent
-$1,924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,099 income − $8,023 expenses = $1,924 out of pocket
Investment Breakdown
|
Purchase Price
$772k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,723
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,099
Total Expenses
$8,023
Mortgage P&I
65%
$3,960
Property Taxes
14%
$860
Home Insurance
5%
$275
HOA
0%
$0
Property Management
15%
$915
CapEx
4%
$244
Vacancy
0%
$0
Maintenance
4%
$244
Other
25%
$1,525