Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.21% first-year return on $79,446 initial cash invested.
-1.21%
Cash On Cash
5.96%
Cap Rate
1.03
DSCR
$3,068
Rent
-$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,446
Downpayment
20%
$58,520
Closing costs
1%
$2,926
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,068
Total Expenses
$3,148
Mortgage P&I
46%
$1,410
Property Taxes
5%
$160
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$767