Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.41% first-year return on $140k initial cash invested.
-24.41%
Cash On Cash
0.39%
Cap Rate
0.06
DSCR
$1,961
Rent
-$2,840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,961 income − $4,801 expenses = $2,840 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,790
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,961
Total Expenses
$4,801
Mortgage P&I
151%
$2,952
Property Taxes
36%
$706
Home Insurance
10%
$203
HOA
0%
$0
Property Management
15%
$294
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$490