Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.56% first-year return on $78,165 initial cash invested.
-5.56%
Cash On Cash
4.92%
Cap Rate
0.83
DSCR
$3,168
Rent
-$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,165
Downpayment
20%
$57,300
Closing costs
1%
$2,865
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,168
Total Expenses
$3,530
Mortgage P&I
44%
$1,409
Property Taxes
16%
$500
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792