Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.78% first-year return on $140k initial cash invested.
-16.78%
Cash On Cash
2.01%
Cap Rate
0.35
DSCR
$2,729
Rent
-$1,965
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$117k
Closing costs
1%
$5,833
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,729
Total Expenses
$4,694
Mortgage P&I
104%
$2,835
Property Taxes
10%
$272
Home Insurance
10%
$278
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682