Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.78% first-year return on $140k initial cash invested.
-14.78%
Cash On Cash
2.57%
Cap Rate
0.44
DSCR
$3,347
Rent
-$1,722
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,802
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,347
Total Expenses
$5,069
Mortgage P&I
85%
$2,832
Property Taxes
11%
$382
Home Insurance
6%
$210
HOA
1%
$38
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$837