Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.44% first-year return on $140k initial cash invested.
-18.44%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$2,856
Rent
-$2,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,856 income − $5,008 expenses = $2,152 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%
$5,812
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,856
Total Expenses
$5,008
Mortgage P&I
103%
$2,934
Property Taxes
17%
$492
Home Insurance
7%
$210
HOA
0%
$2
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714