Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.61% first-year return on $78,690 initial cash invested.
-0.61%
Cash On Cash
6.37%
Cap Rate
1.06
DSCR
$3,036
Rent
-$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,036
Total Expenses
$3,076
Mortgage P&I
48%
$1,454
Property Taxes
2%
$65
Home Insurance
3%
$101
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$759