Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.13% first-year return on $84,522 initial cash invested.
-6.13%
Cash On Cash
4.5%
Cap Rate
0.76
DSCR
$2,347
Rent
-$432
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,522
Downpayment
20%
$57,640
Closing costs
1%
$2,882
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$2,347
Total Expenses
$2,779
Mortgage P&I
60%
$1,418
Property Taxes
6%
$140
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$587