Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.4% first-year return on $140k initial cash invested.
-21.4%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$2,131
Rent
-$2,504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,131 income − $4,635 expenses = $2,504 out of pocket
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$117k
Closing costs
1%
$5,830
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,131
Total Expenses
$4,635
Mortgage P&I
140%
$2,976
Property Taxes
13%
$285
Home Insurance
10%
$206
HOA
7%
$145
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$533