Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.37% first-year return on $180k initial cash invested.
-17.37%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$3,522
Rent
-$2,599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,522 income − $6,121 expenses = $2,599 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,691
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,522
Total Expenses
$6,121
Mortgage P&I
108%
$3,798
Property Taxes
10%
$355
Home Insurance
8%
$278
HOA
0%
$0
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$880