Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.65% first-year return on $140k initial cash invested.
-21.65%
Cash On Cash
0.93%
Cap Rate
0.16
DSCR
$2,438
Rent
-$2,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,438 income − $4,964 expenses = $2,526 out of pocket
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,811
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,438
Total Expenses
$4,964
Mortgage P&I
118%
$2,877
Property Taxes
28%
$684
Home Insurance
9%
$210
HOA
1%
$21
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610