Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.35% first-year return on $140k initial cash invested.
-19.35%
Cash On Cash
1.39%
Cap Rate
0.24
DSCR
$2,276
Rent
-$2,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,276
Total Expenses
$4,536
Mortgage P&I
125%
$2,845
Property Taxes
18%
$402
Home Insurance
9%
$196
HOA
0%
$1
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$569