Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.85% first-year return on $140k initial cash invested.
-12.85%
Cash On Cash
3.21%
Cap Rate
0.54
DSCR
$4,109
Rent
-$1,504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$117k
Closing costs
1%
$5,831
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,109
Total Expenses
$5,613
Mortgage P&I
71%
$2,901
Property Taxes
13%
$535
Home Insurance
5%
$206
HOA
0%
$0
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,027