Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.66% first-year return on $79,572 initial cash invested.
-4.66%
Cash On Cash
5.1%
Cap Rate
0.88
DSCR
$3,280
Rent
-$309
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
6.1%
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
$3,280
Total Expenses
$3,589
Mortgage P&I
43%
$1,424
Property Taxes
14%
$473
Home Insurance
3%
$105
HOA
0%
$13
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820