Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.61% first-year return on $140k initial cash invested.
-9.61%
Cash On Cash
3.95%
Cap Rate
0.63
DSCR
$4,408
Rent
-$1,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$99,220
Closing costs
1%
$4,961
Rehab
0%
$0
Furnishing
7%
$36,000
Cashflow
Total Income
$4,408
Total Expenses
$5,531
Mortgage P&I
59%
$2,579
Property Taxes
14%
$634
Home Insurance
5%
$203
HOA
0%
$0
Property Management
15%
$661
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,102