Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.76% first-year return on $140k initial cash invested.
-31.76%
Cash On Cash
-1.9%
Cap Rate
-0.33
DSCR
$0
Rent
-$3,700
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,800
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,700
Mortgage P&I
27820000%
$2,782
Property Taxes
5830000%
$583
Home Insurance
2100000%
$210
HOA
1250000%
$125
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0