Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.67% first-year return on $140k initial cash invested.
-21.67%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$2,906
Rent
-$2,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,906 income − $5,430 expenses = $2,524 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%
$5,799
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,906
Total Expenses
$5,430
Mortgage P&I
100%
$2,902
Property Taxes
32%
$931
Home Insurance
7%
$203
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726