Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.96% first-year return on $180k initial cash invested.
-16.96%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$3,644
Rent
-$2,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,644 income − $6,181 expenses = $2,537 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
$3,644
Total Expenses
$6,181
Mortgage P&I
104%
$3,798
Property Taxes
10%
$355
Home Insurance
8%
$278
HOA
0%
$0
Property Management
15%
$547
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$911