Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.84% first-year return on $78,795 initial cash invested.
-0.84%
Cash On Cash
6.08%
Cap Rate
1.05
DSCR
$3,223
Rent
-$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,795
Downpayment
20%
$57,900
Closing costs
1%
$2,895
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,223
Total Expenses
$3,278
Mortgage P&I
43%
$1,393
Property Taxes
7%
$236
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806