Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.98% first-year return on $180k initial cash invested.
-27.98%
Cash On Cash
-0.34%
Cap Rate
-0.06
DSCR
$1,703
Rent
-$4,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,703 income − $5,895 expenses = $4,192 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,705
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,703
Total Expenses
$5,895
Mortgage P&I
229%
$3,905
Property Taxes
53%
$900
Home Insurance
16%
$273
HOA
0%
$0
Property Management
15%
$255
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$426