Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.26% first-year return on $78,144 initial cash invested.
-8.26%
Cash On Cash
4.16%
Cap Rate
0.7
DSCR
$2,592
Rent
-$538
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,144
Downpayment
20%
$57,280
Closing costs
1%
$2,864
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,592
Total Expenses
$3,130
Mortgage P&I
55%
$1,428
Property Taxes
14%
$356
Home Insurance
4%
$101
HOA
0%
$0
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648