Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.66% first-year return on $140k initial cash invested.
-17.66%
Cash On Cash
2.03%
Cap Rate
0.33
DSCR
$2,595
Rent
-$2,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,595 income − $4,650 expenses = $2,055 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,791
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,595
Total Expenses
$4,650
Mortgage P&I
113%
$2,930
Property Taxes
11%
$273
Home Insurance
8%
$201
HOA
0%
$0
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$649