Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.45% first-year return on $140k initial cash invested.
-22.45%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$2,118
Rent
-$2,612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,118 income − $4,730 expenses = $2,612 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,791
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,118
Total Expenses
$4,730
Mortgage P&I
140%
$2,958
Property Taxes
26%
$551
Home Insurance
10%
$203
HOA
0%
$0
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$530