Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.3% first-year return on $77,682 initial cash invested.
-5.3%
Cash On Cash
4.89%
Cap Rate
0.83
DSCR
$2,635
Rent
-$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,682
Downpayment
20%
$56,840
Closing costs
1%
$2,842
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,635
Total Expenses
$2,978
Mortgage P&I
53%
$1,396
Property Taxes
8%
$215
Home Insurance
4%
$103
HOA
0%
$0
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$659