Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.43% first-year return on $79,530 initial cash invested.
-1.43%
Cash On Cash
5.9%
Cap Rate
1.02
DSCR
$3,109
Rent
-$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,530
Downpayment
20%
$58,600
Closing costs
1%
$2,930
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,109
Total Expenses
$3,204
Mortgage P&I
45%
$1,412
Property Taxes
6%
$180
Home Insurance
3%
$103
HOA
1%
$18
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$777