Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.28% first-year return on $140k initial cash invested.
-14.28%
Cash On Cash
2.61%
Cap Rate
0.45
DSCR
$3,178
Rent
-$1,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,790
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,178
Total Expenses
$4,839
Mortgage P&I
88%
$2,795
Property Taxes
10%
$314
Home Insurance
6%
$203
HOA
0%
$2
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$794