Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.38% first-year return on $79,635 initial cash invested.
-0.38%
Cash On Cash
6.26%
Cap Rate
1.08
DSCR
$3,421
Rent
-$25
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,635
Downpayment
20%
$58,700
Closing costs
1%
$2,935
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,421
Total Expenses
$3,446
Mortgage P&I
41%
$1,418
Property Taxes
8%
$281
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$855