Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.86% first-year return on $140k initial cash invested.
-15.86%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$3,660
Rent
-$1,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,660 income − $5,513 expenses = $1,853 out of pocket
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,821
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,660
Total Expenses
$5,513
Mortgage P&I
80%
$2,914
Property Taxes
17%
$621
Home Insurance
6%
$222
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$915