Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.25% first-year return on $180k initial cash invested.
-2.25%
Cash On Cash
6.09%
Cap Rate
1
DSCR
$8,638
Rent
-$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,638 income − $8,975 expenses = $337 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,709
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,638
Total Expenses
$8,975
Mortgage P&I
45%
$3,903
Property Taxes
8%
$662
Home Insurance
3%
$262
HOA
0%
$0
Property Management
15%
$1,296
CapEx
4%
$346
Vacancy
0%
$0
Maintenance
4%
$346
Other
25%
$2,160