Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.92% first-year return on $140k initial cash invested.
-11.92%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$3,954
Rent
-$1,388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,954 income − $5,342 expenses = $1,388 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%
$5,795
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,954
Total Expenses
$5,342
Mortgage P&I
73%
$2,889
Property Taxes
8%
$319
Home Insurance
5%
$189
HOA
1%
$48
Property Management
15%
$593
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$988