Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.35% first-year return on $140k initial cash invested.
-16.35%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$4,049
Rent
-$1,903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,049 income − $5,952 expenses = $1,903 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
$4,049
Total Expenses
$5,952
Mortgage P&I
72%
$2,900
Property Taxes
16%
$658
Home Insurance
6%
$236
HOA
5%
$215
Property Management
15%
$607
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,012