Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.63% first-year return on $79,719 initial cash invested.
-2.63%
Cash On Cash
5.73%
Cap Rate
0.97
DSCR
$3,175
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,719
Downpayment
20%
$58,780
Closing costs
1%
$2,939
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,175
Total Expenses
$3,350
Mortgage P&I
46%
$1,451
Property Taxes
9%
$270
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$794