Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.76% first-year return on $140k initial cash invested.
-0.76%
Cash On Cash
6.31%
Cap Rate
1.07
DSCR
$6,900
Rent
-$89
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%
$5,827
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,900
Total Expenses
$6,989
Mortgage P&I
42%
$2,875
Property Taxes
8%
$523
Home Insurance
4%
$279
HOA
0%
$0
Property Management
15%
$1,035
CapEx
4%
$276
Vacancy
0%
$0
Maintenance
4%
$276
Other
25%
$1,725