Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.49% first-year return on $140k initial cash invested.
-17.49%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$3,072
Rent
-$2,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,072 income − $5,113 expenses = $2,041 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
$3,072
Total Expenses
$5,113
Mortgage P&I
96%
$2,934
Property Taxes
16%
$492
Home Insurance
7%
$210
HOA
0%
$2
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768