Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.49% first-year return on $78,501 initial cash invested.
-2.49%
Cash On Cash
5.64%
Cap Rate
0.97
DSCR
$2,865
Rent
-$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,501
Downpayment
20%
$57,620
Closing costs
1%
$2,881
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,865
Total Expenses
$3,028
Mortgage P&I
49%
$1,402
Property Taxes
5%
$147
Home Insurance
4%
$103
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$716