Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.87% first-year return on $140k initial cash invested.
-17.87%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$2,285
Rent
-$2,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,285 income − $4,367 expenses = $2,082 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%
$5,800
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,285
Total Expenses
$4,367
Mortgage P&I
126%
$2,880
Property Taxes
8%
$188
Home Insurance
9%
$203
HOA
0%
$0
Property Management
15%
$343
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$571