This property looks like a bad Airbnb investment with a projected -0.62% first-year return on $78,921 initial cash invested.
-0.62%
Cash On Cash
6.61%
Cap Rate
1.06
DSCR
$3,328
Rent
-$41
Cashflow
Cash Flow
$3,328 income − $3,369 expenses = $41 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,921
Downpayment
20%
$58,020
Closing costs
1%
$2,901
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,328
Total Expenses
$3,369
Mortgage P&I
45%
$1,506
Property Taxes
5%
$161
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832