Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.85% first-year return on $77,619 initial cash invested.
-3.85%
Cash On Cash
5.11%
Cap Rate
0.89
DSCR
$2,618
Rent
-$249
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
$77,619
Downpayment
20%
$56,780
Closing costs
1%
$2,839
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,618
Total Expenses
$2,867
Mortgage P&I
52%
$1,354
Property Taxes
6%
$156
Home Insurance
4%
$100
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654