Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.7% first-year return on $79,677 initial cash invested.
-6.7%
Cash On Cash
4.35%
Cap Rate
0.75
DSCR
$2,358
Rent
-$445
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
$79,677
Downpayment
20%
$58,740
Closing costs
1%
$2,937
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,358
Total Expenses
$2,803
Mortgage P&I
60%
$1,415
Property Taxes
6%
$151
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590