Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.59% first-year return on $140k initial cash invested.
-11.59%
Cash On Cash
3.5%
Cap Rate
0.59
DSCR
$4,104
Rent
-$1,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,104 income − $5,458 expenses = $1,354 out of pocket
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,818
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,104
Total Expenses
$5,458
Mortgage P&I
70%
$2,887
Property Taxes
10%
$391
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026