Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.35% first-year return on $79,089 initial cash invested.
-3.35%
Cash On Cash
5.39%
Cap Rate
0.92
DSCR
$2,723
Rent
-$221
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,089
Downpayment
20%
$58,180
Closing costs
1%
$2,909
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,723
Total Expenses
$2,944
Mortgage P&I
52%
$1,419
Property Taxes
4%
$115
Home Insurance
4%
$103
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$681