Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.51% first-year return on $79,488 initial cash invested.
-1.51%
Cash On Cash
6.09%
Cap Rate
1.04
DSCR
$4,091
Rent
-$100
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,488
Downpayment
20%
$58,560
Closing costs
1%
$2,928
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,091
Total Expenses
$4,191
Mortgage P&I
35%
$1,423
Property Taxes
16%
$645
Home Insurance
3%
$104
HOA
1%
$54
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,023