Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.47% first-year return on $140k initial cash invested.
-18.47%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$3,187
Rent
-$2,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,187 income − $5,338 expenses = $2,151 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,796
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,187
Total Expenses
$5,338
Mortgage P&I
90%
$2,878
Property Taxes
22%
$712
Home Insurance
7%
$219
HOA
0%
$0
Property Management
15%
$478
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$797