Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.41% first-year return on $140k initial cash invested.
-17.41%
Cash On Cash
2.3%
Cap Rate
0.37
DSCR
$3,545
Rent
-$2,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,545 income − $5,575 expenses = $2,030 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,804
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,545
Total Expenses
$5,575
Mortgage P&I
85%
$3,000
Property Taxes
19%
$672
Home Insurance
6%
$201
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$886