Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.23% first-year return on $180k initial cash invested.
-20.23%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$2,736
Rent
-$3,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,736 income − $5,770 expenses = $3,034 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,711
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,736
Total Expenses
$5,770
Mortgage P&I
141%
$3,854
Property Taxes
12%
$328
Home Insurance
10%
$276
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684