Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.56% first-year return on $79,383 initial cash invested.
-8.56%
Cash On Cash
3.99%
Cap Rate
0.69
DSCR
$3,371
Rent
-$566
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,383
Downpayment
20%
$58,460
Closing costs
1%
$2,923
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,371
Total Expenses
$3,937
Mortgage P&I
42%
$1,403
Property Taxes
18%
$608
Home Insurance
3%
$105
HOA
6%
$202
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$843