Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.78% first-year return on $77,745 initial cash invested.
-2.78%
Cash On Cash
5.44%
Cap Rate
0.95
DSCR
$2,699
Rent
-$180
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,745
Downpayment
20%
$56,900
Closing costs
1%
$2,845
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,699
Total Expenses
$2,879
Mortgage P&I
50%
$1,361
Property Taxes
4%
$120
Home Insurance
4%
$102
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$675