Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.53% first-year return on $140k initial cash invested.
-32.53%
Cash On Cash
-1.06%
Cap Rate
-0.16
DSCR
$2,327
Rent
-$3,797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,327 income − $6,124 expenses = $3,797 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%
$5,813
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,327
Total Expenses
$6,124
Mortgage P&I
137%
$3,192
Property Taxes
66%
$1,542
Home Insurance
12%
$273
HOA
0%
$0
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582