Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.06% first-year return on $73,950 initial cash invested.
-13.06%
Cash On Cash
3.03%
Cap Rate
0.51
DSCR
$2,474
Rent
-$805
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
$73,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,474
Total Expenses
$3,279
Mortgage P&I
59%
$1,451
Property Taxes
4%
$93
Home Insurance
4%
$103
HOA
18%
$445
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618