Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.43% first-year return on $140k initial cash invested.
-8.43%
Cash On Cash
4.33%
Cap Rate
0.73
DSCR
$4,809
Rent
-$987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,809 income − $5,796 expenses = $987 out of pocket
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$117k
Closing costs
1%
$5,833
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,809
Total Expenses
$5,796
Mortgage P&I
60%
$2,900
Property Taxes
8%
$383
Home Insurance
4%
$206
HOA
0%
$0
Property Management
15%
$721
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,202