Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.23% first-year return on $140k initial cash invested.
-17.23%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$3,876
Rent
-$2,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,876 income − $5,882 expenses = $2,006 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,796
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,876
Total Expenses
$5,882
Mortgage P&I
75%
$2,924
Property Taxes
20%
$760
Home Insurance
5%
$203
HOA
3%
$135
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$969