Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.17% first-year return on $79,971 initial cash invested.
-4.17%
Cash On Cash
5.3%
Cap Rate
0.89
DSCR
$3,134
Rent
-$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,971
Downpayment
20%
$59,020
Closing costs
1%
$2,951
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,134
Total Expenses
$3,412
Mortgage P&I
46%
$1,457
Property Taxes
11%
$347
Home Insurance
3%
$104
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784