Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.89% first-year return on $140k initial cash invested.
-19.89%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$3,438
Rent
-$2,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,438 income − $5,755 expenses = $2,317 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,438
Total Expenses
$5,755
Mortgage P&I
84%
$2,871
Property Taxes
28%
$962
Home Insurance
6%
$203
HOA
2%
$67
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860