Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.66% first-year return on $140k initial cash invested.
-20.66%
Cash On Cash
1.79%
Cap Rate
0.27
DSCR
$3,068
Rent
-$2,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,068 income − $5,472 expenses = $2,404 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,792
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,068
Total Expenses
$5,472
Mortgage P&I
103%
$3,146
Property Taxes
21%
$633
Home Insurance
7%
$220
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$767