Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.31% first-year return on $140k initial cash invested.
-9.31%
Cash On Cash
4.1%
Cap Rate
0.69
DSCR
$4,565
Rent
-$1,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,565 income − $5,652 expenses = $1,087 out of pocket
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,816
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,565
Total Expenses
$5,652
Mortgage P&I
63%
$2,889
Property Taxes
8%
$361
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$685
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,141