Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21% first-year return on $140k initial cash invested.
-21%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$2,613
Rent
-$2,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,613 income − $5,066 expenses = $2,453 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%
$5,819
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,613
Total Expenses
$5,066
Mortgage P&I
110%
$2,885
Property Taxes
27%
$716
Home Insurance
8%
$210
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$653