Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.29% first-year return on $140k initial cash invested.
-10.29%
Cash On Cash
3.77%
Cap Rate
0.64
DSCR
$4,033
Rent
-$1,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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%
$5,804
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,033
Total Expenses
$5,233
Mortgage P&I
71%
$2,862
Property Taxes
6%
$226
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,008