Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.37% first-year return on $140k initial cash invested.
-20.37%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$2,116
Rent
-$2,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,116 income − $4,500 expenses = $2,384 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%
$5,831
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,116
Total Expenses
$4,500
Mortgage P&I
140%
$2,972
Property Taxes
14%
$302
Home Insurance
10%
$210
HOA
0%
$0
Property Management
15%
$317
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$529