Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.65% first-year return on $140k initial cash invested.
-17.65%
Cash On Cash
2.24%
Cap Rate
0.36
DSCR
$3,492
Rent
-$2,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,492 income − $5,550 expenses = $2,058 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
$3,492
Total Expenses
$5,550
Mortgage P&I
86%
$3,000
Property Taxes
19%
$672
Home Insurance
6%
$201
HOA
0%
$0
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$873