Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.29% first-year return on $78,690 initial cash invested.
-2.29%
Cash On Cash
5.62%
Cap Rate
0.98
DSCR
$3,024
Rent
-$150
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
6.0%
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
$3,024
Total Expenses
$3,174
Mortgage P&I
46%
$1,383
Property Taxes
8%
$238
Home Insurance
3%
$101
HOA
0%
$0
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756