Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.18% first-year return on $140k initial cash invested.
-14.18%
Cash On Cash
2.9%
Cap Rate
0.48
DSCR
$3,975
Rent
-$1,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,975 income − $5,625 expenses = $1,650 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%
$5,790
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,975
Total Expenses
$5,625
Mortgage P&I
73%
$2,890
Property Taxes
16%
$626
Home Insurance
5%
$201
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$994