Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.56% first-year return on $180k initial cash invested.
-11.56%
Cash On Cash
3.59%
Cap Rate
0.6
DSCR
$4,869
Rent
-$1,737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,869 income − $6,606 expenses = $1,737 out of pocket
Investment Breakdown
|
Purchase Price
$773k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$155k
Closing costs
1%
$7,731
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,869
Total Expenses
$6,606
Mortgage P&I
79%
$3,858
Property Taxes
3%
$133
Home Insurance
6%
$278
HOA
0%
$0
Property Management
15%
$730
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,217