Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -35.59% first-year return on $140k initial cash invested.
-35.59%
Cash On Cash
-2.62%
Cap Rate
-0.44
DSCR
$739
Rent
-$4,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$739 income − $4,879 expenses = $4,140 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,790
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$739
Total Expenses
$4,879
Mortgage P&I
385%
$2,847
Property Taxes
188%
$1,392
Home Insurance
27%
$203
HOA
11%
$81
Property Management
15%
$111
CapEx
4%
$30
Vacancy
0%
$0
Maintenance
4%
$30
Other
25%
$185