Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.19% first-year return on $140k initial cash invested.
-16.19%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$3,659
Rent
-$1,889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,659 income − $5,548 expenses = $1,889 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
$3,659
Total Expenses
$5,548
Mortgage P&I
79%
$2,877
Property Taxes
19%
$684
Home Insurance
6%
$210
HOA
1%
$21
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$915