Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.54% first-year return on $78,753 initial cash invested.
-2.54%
Cash On Cash
5.7%
Cap Rate
0.97
DSCR
$3,058
Rent
-$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,753
Downpayment
20%
$57,860
Closing costs
1%
$2,893
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,058
Total Expenses
$3,225
Mortgage P&I
46%
$1,419
Property Taxes
8%
$234
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764