Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.74% first-year return on $140k initial cash invested.
-18.74%
Cash On Cash
2.04%
Cap Rate
0.32
DSCR
$2,785
Rent
-$2,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,785 income − $4,979 expenses = $2,194 out of pocket
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$117k
Closing costs
1%
$5,832
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,785
Total Expenses
$4,979
Mortgage P&I
110%
$3,076
Property Taxes
13%
$357
Home Insurance
8%
$210
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696