Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.37% first-year return on $140k initial cash invested.
-26.37%
Cash On Cash
-0.29%
Cap Rate
-0.05
DSCR
$1,403
Rent
-$3,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,403 income − $4,484 expenses = $3,081 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
$1,403
Total Expenses
$4,484
Mortgage P&I
206%
$2,885
Property Taxes
51%
$716
Home Insurance
15%
$210
HOA
0%
$0
Property Management
15%
$210
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$351