Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.72% first-year return on $140k initial cash invested.
-22.72%
Cash On Cash
0.75%
Cap Rate
0.12
DSCR
$2,625
Rent
-$2,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,625 income − $5,269 expenses = $2,644 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,793
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,625
Total Expenses
$5,269
Mortgage P&I
110%
$2,900
Property Taxes
25%
$658
Home Insurance
9%
$236
HOA
8%
$215
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656