Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.47% first-year return on $77,913 initial cash invested.
-8.47%
Cash On Cash
4.62%
Cap Rate
0.71
DSCR
$2,759
Rent
-$550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,913
Downpayment
20%
$57,060
Closing costs
1%
$2,853
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,759
Total Expenses
$3,309
Mortgage P&I
56%
$1,538
Property Taxes
13%
$359
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690