Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.1% first-year return on $77,724 initial cash invested.
-3.1%
Cash On Cash
5.48%
Cap Rate
0.95
DSCR
$3,411
Rent
-$201
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,724
Downpayment
20%
$56,880
Closing costs
1%
$2,844
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,411
Total Expenses
$3,612
Mortgage P&I
40%
$1,364
Property Taxes
15%
$509
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$853