Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.69% first-year return on $140k initial cash invested.
-17.69%
Cash On Cash
1.86%
Cap Rate
0.32
DSCR
$2,689
Rent
-$2,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,805
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,689
Total Expenses
$4,751
Mortgage P&I
106%
$2,856
Property Taxes
15%
$391
Home Insurance
8%
$213
HOA
0%
$0
Property Management
15%
$403
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$672