Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.59% first-year return on $140k initial cash invested.
-7.59%
Cash On Cash
4.69%
Cap Rate
0.77
DSCR
$4,888
Rent
-$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,888 income − $5,773 expenses = $885 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,803
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,888
Total Expenses
$5,773
Mortgage P&I
61%
$2,958
Property Taxes
5%
$260
Home Insurance
4%
$208
HOA
0%
$0
Property Management
15%
$733
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,222