Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.76% first-year return on $140k initial cash invested.
-11.76%
Cash On Cash
3.17%
Cap Rate
0.55
DSCR
$3,105
Rent
-$1,371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,105 income − $4,476 expenses = $1,371 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,803
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,105
Total Expenses
$4,476
Mortgage P&I
90%
$2,780
Property Taxes
0%
$1
Home Insurance
7%
$203
HOA
0%
$2
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776