Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.66% first-year return on $140k initial cash invested.
-15.66%
Cash On Cash
2.41%
Cap Rate
0.41
DSCR
$3,776
Rent
-$1,827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,776 income − $5,603 expenses = $1,827 out of pocket
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,776
Total Expenses
$5,603
Mortgage P&I
75%
$2,843
Property Taxes
20%
$740
Home Insurance
6%
$208
HOA
0%
$0
Property Management
15%
$566
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$944