Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.98% first-year return on $140k initial cash invested.
-34.98%
Cash On Cash
-2.66%
Cap Rate
-0.46
DSCR
$0
Rent
-$4,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,067 expenses = $4,067 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,787
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,067
Mortgage P&I
27860000%
$2,786
Property Taxes
8610000%
$861
Home Insurance
2050000%
$205
HOA
2150000%
$215
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0