Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.69% first-year return on $78,060 initial cash invested.
-3.69%
Cash On Cash
5.34%
Cap Rate
0.91
DSCR
$2,720
Rent
-$240
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,060
Downpayment
20%
$57,200
Closing costs
1%
$2,860
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,720
Total Expenses
$2,960
Mortgage P&I
52%
$1,403
Property Taxes
6%
$151
Home Insurance
4%
$100
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$680