Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.63% first-year return on $140k initial cash invested.
-14.63%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$5,214
Rent
-$1,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,214
Total Expenses
$6,915
Mortgage P&I
52%
$2,728
Property Taxes
29%
$1,491
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$782
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,304