Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.1% first-year return on $140k initial cash invested.
-11.1%
Cash On Cash
3.36%
Cap Rate
0.58
DSCR
$3,420
Rent
-$1,299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,420 income − $4,719 expenses = $1,299 out of pocket
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$117k
Closing costs
1%
$5,830
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,420
Total Expenses
$4,719
Mortgage P&I
82%
$2,794
Property Taxes
2%
$79
Home Insurance
6%
$204
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$855