Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.81% first-year return on $79,320 initial cash invested.
-2.81%
Cash On Cash
5.76%
Cap Rate
0.97
DSCR
$3,713
Rent
-$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,320
Downpayment
20%
$58,400
Closing costs
1%
$2,920
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,713
Total Expenses
$3,899
Mortgage P&I
39%
$1,439
Property Taxes
15%
$563
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$557
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$928