Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.12% first-year return on $140k initial cash invested.
-7.12%
Cash On Cash
4.66%
Cap Rate
0.78
DSCR
$4,743
Rent
-$830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,743 income − $5,573 expenses = $830 out of pocket
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,808
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,743
Total Expenses
$5,573
Mortgage P&I
61%
$2,896
Property Taxes
3%
$131
Home Insurance
4%
$209
HOA
1%
$60
Property Management
15%
$711
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,186