Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.95% first-year return on $140k initial cash invested.
-14.95%
Cash On Cash
2.67%
Cap Rate
0.45
DSCR
$3,459
Rent
-$1,741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,459 income − $5,200 expenses = $1,741 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,800
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,459
Total Expenses
$5,200
Mortgage P&I
84%
$2,894
Property Taxes
13%
$443
Home Insurance
6%
$203
HOA
0%
$0
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$865