Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.54% first-year return on $180k initial cash invested.
-7.54%
Cash On Cash
4.48%
Cap Rate
0.76
DSCR
$5,755
Rent
-$1,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,755 income − $6,888 expenses = $1,133 out of pocket
Investment Breakdown
|
Purchase Price
$773k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$155k
Closing costs
1%
$7,729
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,755
Total Expenses
$6,888
Mortgage P&I
66%
$3,787
Property Taxes
1%
$47
Home Insurance
5%
$292
HOA
0%
$0
Property Management
15%
$863
CapEx
4%
$230
Vacancy
0%
$0
Maintenance
4%
$230
Other
25%
$1,439