Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.14% first-year return on $140k initial cash invested.
-20.14%
Cash On Cash
1.37%
Cap Rate
0.23
DSCR
$2,658
Rent
-$2,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,658 income − $5,001 expenses = $2,343 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,790
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,658
Total Expenses
$5,001
Mortgage P&I
109%
$2,896
Property Taxes
24%
$627
Home Insurance
8%
$203
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$664