Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.1% first-year return on $140k initial cash invested.
-27.1%
Cash On Cash
-0.28%
Cap Rate
-0.05
DSCR
$1,598
Rent
-$3,170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,598 income − $4,768 expenses = $3,170 out of pocket
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$117k
Closing costs
1%
$5,826
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,598
Total Expenses
$4,768
Mortgage P&I
186%
$2,971
Property Taxes
51%
$810
Home Insurance
14%
$219
HOA
0%
$0
Property Management
15%
$240
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$400