Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.9% first-year return on $140k initial cash invested.
-1.9%
Cash On Cash
5.85%
Cap Rate
1
DSCR
$5,413
Rent
-$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,413
Total Expenses
$5,634
Mortgage P&I
50%
$2,684
Property Taxes
3%
$159
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$812
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,353