Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.17% first-year return on $78,207 initial cash invested.
-13.17%
Cash On Cash
2.59%
Cap Rate
0.44
DSCR
$1,961
Rent
-$858
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
$78,207
Downpayment
20%
$57,340
Closing costs
1%
$2,867
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,961
Total Expenses
$2,819
Mortgage P&I
71%
$1,398
Property Taxes
19%
$381
Home Insurance
5%
$100
HOA
0%
$0
Property Management
15%
$294
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$490