Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.3% first-year return on $79,236 initial cash invested.
-0.3%
Cash On Cash
6.36%
Cap Rate
1.07
DSCR
$3,123
Rent
-$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,236
Downpayment
20%
$58,320
Closing costs
1%
$2,916
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,123
Total Expenses
$3,143
Mortgage P&I
46%
$1,441
Property Taxes
3%
$98
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$781