Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.68% first-year return on $77,955 initial cash invested.
-7.68%
Cash On Cash
4.19%
Cap Rate
0.73
DSCR
$3,110
Rent
-$499
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,955
Downpayment
20%
$57,100
Closing costs
1%
$2,855
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,110
Total Expenses
$3,609
Mortgage P&I
44%
$1,372
Property Taxes
17%
$523
Home Insurance
3%
$102
HOA
4%
$120
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$778