Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.6% first-year return on $140k initial cash invested.
-21.6%
Cash On Cash
1.64%
Cap Rate
0.25
DSCR
$2,984
Rent
-$2,519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,984 income − $5,503 expenses = $2,519 out of pocket
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,808
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,984
Total Expenses
$5,503
Mortgage P&I
107%
$3,195
Property Taxes
16%
$463
Home Insurance
7%
$210
HOA
7%
$203
Property Management
15%
$448
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746