Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.66% first-year return on $140k initial cash invested.
-14.66%
Cash On Cash
2.92%
Cap Rate
0.47
DSCR
$3,172
Rent
-$1,705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,172 income − $4,877 expenses = $1,705 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,789
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,172
Total Expenses
$4,877
Mortgage P&I
94%
$2,988
Property Taxes
5%
$157
Home Insurance
7%
$209
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$793