Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.39% first-year return on $180k initial cash invested.
-16.39%
Cash On Cash
2.19%
Cap Rate
0.38
DSCR
$3,474
Rent
-$2,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,474 income − $5,929 expenses = $2,455 out of pocket
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,701
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,474
Total Expenses
$5,929
Mortgage P&I
107%
$3,723
Property Taxes
7%
$259
Home Insurance
8%
$280
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$868