Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.62% first-year return on $180k initial cash invested.
-5.62%
Cash On Cash
4.96%
Cap Rate
0.84
DSCR
$6,308
Rent
-$845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,308 income − $7,153 expenses = $845 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
$6,308
Total Expenses
$7,153
Mortgage P&I
60%
$3,787
Property Taxes
1%
$47
Home Insurance
5%
$292
HOA
0%
$0
Property Management
15%
$946
CapEx
4%
$252
Vacancy
0%
$0
Maintenance
4%
$252
Other
25%
$1,577