Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.21% first-year return on $79,572 initial cash invested.
-6.21%
Cash On Cash
4.63%
Cap Rate
0.79
DSCR
$2,655
Rent
-$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,572
Downpayment
20%
$58,640
Closing costs
1%
$2,932
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,655
Total Expenses
$3,067
Mortgage P&I
54%
$1,438
Property Taxes
10%
$255
Home Insurance
4%
$100
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$664