Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.56% first-year return on $78,081 initial cash invested.
-4.56%
Cash On Cash
5.34%
Cap Rate
0.88
DSCR
$3,143
Rent
-$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,081
Downpayment
20%
$57,220
Closing costs
1%
$2,861
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,143
Total Expenses
$3,440
Mortgage P&I
46%
$1,445
Property Taxes
13%
$393
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786