Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.88% first-year return on $79,047 initial cash invested.
-1.88%
Cash On Cash
5.92%
Cap Rate
1.02
DSCR
$3,714
Rent
-$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,047
Downpayment
20%
$58,140
Closing costs
1%
$2,907
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,714
Total Expenses
$3,838
Mortgage P&I
38%
$1,408
Property Taxes
15%
$542
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$557
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$928