Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.04% first-year return on $140k initial cash invested.
-15.04%
Cash On Cash
2.76%
Cap Rate
0.45
DSCR
$3,749
Rent
-$1,758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,749 income − $5,507 expenses = $1,758 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
$3,749
Total Expenses
$5,507
Mortgage P&I
79%
$2,946
Property Taxes
12%
$457
Home Insurance
5%
$205
HOA
3%
$100
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$937