Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.68% first-year return on $78,900 initial cash invested.
-0.68%
Cash On Cash
6.42%
Cap Rate
1.06
DSCR
$3,401
Rent
-$45
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,401
Total Expenses
$3,446
Mortgage P&I
43%
$1,461
Property Taxes
7%
$251
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850