Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.15% first-year return on $140k initial cash invested.
-20.15%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$2,328
Rent
-$2,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,328 income − $4,686 expenses = $2,358 out of pocket
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$117k
Closing costs
1%
$5,829
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,328
Total Expenses
$4,686
Mortgage P&I
125%
$2,909
Property Taxes
20%
$476
Home Insurance
8%
$184
HOA
0%
$0
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582