Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.77% first-year return on $140k initial cash invested.
-15.77%
Cash On Cash
2.86%
Cap Rate
0.45
DSCR
$3,663
Rent
-$1,842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,663 income − $5,505 expenses = $1,842 out of pocket
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,819
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,663
Total Expenses
$5,505
Mortgage P&I
84%
$3,083
Property Taxes
12%
$457
Home Insurance
6%
$206
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$916