Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.2% first-year return on $140k initial cash invested.
-15.2%
Cash On Cash
2.75%
Cap Rate
0.45
DSCR
$3,329
Rent
-$1,768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,329 income − $5,097 expenses = $1,768 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,790
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,329
Total Expenses
$5,097
Mortgage P&I
89%
$2,962
Property Taxes
10%
$335
Home Insurance
6%
$203
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832