Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.86% first-year return on $140k initial cash invested.
-19.86%
Cash On Cash
2.32%
Cap Rate
0.34
DSCR
$3,728
Rent
-$2,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,728 income − $6,037 expenses = $2,309 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,786
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,728
Total Expenses
$6,037
Mortgage P&I
88%
$3,279
Property Taxes
14%
$516
Home Insurance
5%
$203
HOA
7%
$250
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$932