Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.29% first-year return on $140k initial cash invested.
-22.29%
Cash On Cash
0.88%
Cap Rate
0.14
DSCR
$2,121
Rent
-$2,605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,121 income − $4,726 expenses = $2,605 out of pocket
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,821
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,121
Total Expenses
$4,726
Mortgage P&I
139%
$2,946
Property Taxes
22%
$457
Home Insurance
10%
$205
HOA
5%
$100
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$530