Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.56% first-year return on $140k initial cash invested.
-16.56%
Cash On Cash
2.48%
Cap Rate
0.4
DSCR
$3,641
Rent
-$1,929
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,801
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,641
Total Expenses
$5,570
Mortgage P&I
82%
$2,980
Property Taxes
17%
$632
Home Insurance
6%
$210
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910