Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.3% first-year return on $78,942 initial cash invested.
-0.3%
Cash On Cash
6.39%
Cap Rate
1.08
DSCR
$3,326
Rent
-$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,942
Downpayment
20%
$58,040
Closing costs
1%
$2,902
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,326
Total Expenses
$3,346
Mortgage P&I
43%
$1,433
Property Taxes
6%
$211
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832