Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.69% first-year return on $140k initial cash invested.
-9.69%
Cash On Cash
3.9%
Cap Rate
0.67
DSCR
$4,681
Rent
-$1,129
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
6.2%
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
$4,681
Total Expenses
$5,810
Mortgage P&I
60%
$2,827
Property Taxes
9%
$412
Home Insurance
5%
$215
HOA
2%
$110
Property Management
15%
$702
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,170