Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.6% first-year return on $140k initial cash invested.
-15.6%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$3,082
Rent
-$1,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,082 income − $4,899 expenses = $1,817 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,797
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,082
Total Expenses
$4,899
Mortgage P&I
94%
$2,897
Property Taxes
9%
$274
Home Insurance
7%
$208
HOA
1%
$42
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770