Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.85% first-year return on $140k initial cash invested.
-14.85%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$3,476
Rent
-$1,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,476 income − $5,203 expenses = $1,727 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,790
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,476
Total Expenses
$5,203
Mortgage P&I
84%
$2,922
Property Taxes
12%
$410
Home Insurance
6%
$203
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$869