Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.04% first-year return on $78,795 initial cash invested.
-5.04%
Cash On Cash
5.08%
Cap Rate
0.85
DSCR
$2,783
Rent
-$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,795
Downpayment
20%
$57,900
Closing costs
1%
$2,895
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,783
Total Expenses
$3,114
Mortgage P&I
52%
$1,446
Property Taxes
8%
$228
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696