Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.33% first-year return on $140k initial cash invested.
-21.33%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$2,671
Rent
-$2,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,671 income − $5,157 expenses = $2,486 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,803
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,671
Total Expenses
$5,157
Mortgage P&I
108%
$2,874
Property Taxes
19%
$516
Home Insurance
8%
$219
HOA
10%
$265
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$668