Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.15% first-year return on $140k initial cash invested.
-9.15%
Cash On Cash
4.15%
Cap Rate
0.69
DSCR
$4,400
Rent
-$1,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,400 income − $5,469 expenses = $1,069 out of pocket
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,819
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,400
Total Expenses
$5,469
Mortgage P&I
66%
$2,904
Property Taxes
6%
$245
Home Insurance
5%
$208
HOA
0%
$0
Property Management
15%
$660
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,100