Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.77% first-year return on $140k initial cash invested.
-27.77%
Cash On Cash
-0.46%
Cap Rate
-0.08
DSCR
$1,937
Rent
-$3,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,937 income − $5,177 expenses = $3,240 out of pocket
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,810
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,937
Total Expenses
$5,177
Mortgage P&I
152%
$2,940
Property Taxes
51%
$980
Home Insurance
10%
$203
HOA
6%
$125
Property Management
15%
$291
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$484