Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.37% first-year return on $79,950 initial cash invested.
-9.37%
Cash On Cash
3.84%
Cap Rate
0.65
DSCR
$3,021
Rent
-$624
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,021
Total Expenses
$3,645
Mortgage P&I
48%
$1,448
Property Taxes
18%
$558
Home Insurance
3%
$103
HOA
3%
$86
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$755