Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.81% first-year return on $78,711 initial cash invested.
-0.81%
Cash On Cash
6.2%
Cap Rate
1.06
DSCR
$3,290
Rent
-$53
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,711
Downpayment
20%
$57,820
Closing costs
1%
$2,891
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,290
Total Expenses
$3,343
Mortgage P&I
43%
$1,415
Property Taxes
6%
$210
Home Insurance
3%
$105
HOA
1%
$33
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$822