Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.04% first-year return on $140k initial cash invested.
-7.04%
Cash On Cash
4.83%
Cap Rate
0.79
DSCR
$5,009
Rent
-$820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,009 income − $5,829 expenses = $820 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
$5,009
Total Expenses
$5,829
Mortgage P&I
59%
$2,958
Property Taxes
5%
$260
Home Insurance
4%
$208
HOA
0%
$0
Property Management
15%
$751
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,252