Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.52% first-year return on $140k initial cash invested.
-13.52%
Cash On Cash
2.98%
Cap Rate
0.5
DSCR
$3,368
Rent
-$1,575
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,798
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,368
Total Expenses
$4,943
Mortgage P&I
85%
$2,878
Property Taxes
7%
$245
Home Insurance
6%
$203
HOA
0%
$0
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842