Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.82% first-year return on $140k initial cash invested.
-18.82%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$2,867
Rent
-$2,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,867 income − $5,058 expenses = $2,191 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,794
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,867
Total Expenses
$5,058
Mortgage P&I
101%
$2,892
Property Taxes
20%
$586
Home Insurance
7%
$203
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$717