Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.9% first-year return on $140k initial cash invested.
-10.9%
Cash On Cash
3.59%
Cap Rate
0.61
DSCR
$3,903
Rent
-$1,274
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%
$5,823
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,903
Total Expenses
$5,177
Mortgage P&I
73%
$2,861
Property Taxes
6%
$237
Home Insurance
5%
$206
HOA
0%
$0
Property Management
15%
$585
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$976