Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.6% first-year return on $79,656 initial cash invested.
-5.6%
Cash On Cash
4.65%
Cap Rate
0.81
DSCR
$2,691
Rent
-$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,656
Downpayment
20%
$58,720
Closing costs
1%
$2,936
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,691
Total Expenses
$3,063
Mortgage P&I
52%
$1,401
Property Taxes
10%
$266
Home Insurance
4%
$103
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$673