Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.09% first-year return on $140k initial cash invested.
-16.09%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$2,702
Rent
-$1,883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,702 income − $4,585 expenses = $1,883 out of pocket
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$117k
Closing costs
1%
$5,831
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,702
Total Expenses
$4,585
Mortgage P&I
109%
$2,943
Property Taxes
5%
$133
Home Insurance
8%
$212
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676