Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.49% first-year return on $180k initial cash invested.
-10.49%
Cash On Cash
4.13%
Cap Rate
0.67
DSCR
$6,770
Rent
-$1,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,770 income − $8,345 expenses = $1,575 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
$6,770
Total Expenses
$8,345
Mortgage P&I
58%
$3,960
Property Taxes
13%
$860
Home Insurance
4%
$275
HOA
0%
$0
Property Management
15%
$1,016
CapEx
4%
$271
Vacancy
0%
$0
Maintenance
4%
$271
Other
25%
$1,692