Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.36% first-year return on $140k initial cash invested.
-16.36%
Cash On Cash
2.51%
Cap Rate
0.41
DSCR
$3,183
Rent
-$1,911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,183 income − $5,094 expenses = $1,911 out of pocket
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,818
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,183
Total Expenses
$5,094
Mortgage P&I
94%
$3,003
Property Taxes
11%
$350
Home Insurance
7%
$214
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796