Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.42% first-year return on $86,202 initial cash invested.
-1.42%
Cash On Cash
6.38%
Cap Rate
1.03
DSCR
$3,596
Rent
-$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,202
Downpayment
20%
$59,240
Closing costs
1%
$2,962
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,596
Total Expenses
$3,698
Mortgage P&I
43%
$1,532
Property Taxes
10%
$349
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$539
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$899