Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.27% first-year return on $140k initial cash invested.
-13.27%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$3,424
Rent
-$1,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,424 income − $4,970 expenses = $1,546 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,798
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,424
Total Expenses
$4,970
Mortgage P&I
84%
$2,878
Property Taxes
7%
$245
Home Insurance
6%
$203
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856