Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.42% first-year return on $140k initial cash invested.
-7.42%
Cash On Cash
4.61%
Cap Rate
0.77
DSCR
$4,632
Rent
-$864
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,799
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,632
Total Expenses
$5,496
Mortgage P&I
63%
$2,905
Property Taxes
4%
$165
Home Insurance
4%
$203
HOA
0%
$0
Property Management
15%
$695
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,158