Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.97% first-year return on $140k initial cash invested.
-21.97%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$2,364
Rent
-$2,564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,364 income − $4,928 expenses = $2,564 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
$2,364
Total Expenses
$4,928
Mortgage P&I
122%
$2,877
Property Taxes
29%
$684
Home Insurance
9%
$210
HOA
1%
$21
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$591