Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.26% first-year return on $78,228 initial cash invested.
-5.26%
Cash On Cash
5.05%
Cap Rate
0.84
DSCR
$2,757
Rent
-$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,228
Downpayment
20%
$57,360
Closing costs
1%
$2,868
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,757
Total Expenses
$3,100
Mortgage P&I
52%
$1,440
Property Taxes
8%
$234
Home Insurance
4%
$103
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$689