Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.33% first-year return on $140k initial cash invested.
-14.33%
Cash On Cash
2.6%
Cap Rate
0.45
DSCR
$3,566
Rent
-$1,670
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,802
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,566
Total Expenses
$5,236
Mortgage P&I
78%
$2,782
Property Taxes
13%
$469
Home Insurance
5%
$192
HOA
2%
$80
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$892