Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.85% first-year return on $77,976 initial cash invested.
-6.85%
Cash On Cash
4.28%
Cap Rate
0.75
DSCR
$2,770
Rent
-$445
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
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,976
Downpayment
20%
$57,120
Closing costs
1%
$2,856
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,770
Total Expenses
$3,215
Mortgage P&I
49%
$1,352
Property Taxes
16%
$433
Home Insurance
4%
$100
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692