Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.85% first-year return on $140k initial cash invested.
-8.85%
Cash On Cash
4.21%
Cap Rate
0.71
DSCR
$4,537
Rent
-$1,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,537 income − $5,566 expenses = $1,029 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,787
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,537
Total Expenses
$5,566
Mortgage P&I
63%
$2,879
Property Taxes
6%
$278
Home Insurance
5%
$205
HOA
1%
$27
Property Management
15%
$681
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,134