Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.38% first-year return on $140k initial cash invested.
-7.38%
Cash On Cash
4.33%
Cap Rate
0.76
DSCR
$4,637
Rent
-$863
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,824
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,637
Total Expenses
$5,500
Mortgage P&I
60%
$2,778
Property Taxes
5%
$221
Home Insurance
4%
$203
HOA
2%
$73
Property Management
15%
$696
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,159