Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.72% first-year return on $78,081 initial cash invested.
-19.72%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$1,375
Rent
-$1,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,081
Downpayment
20%
$57,220
Closing costs
1%
$2,861
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,375
Total Expenses
$2,658
Mortgage P&I
101%
$1,385
Property Taxes
37%
$510
Home Insurance
7%
$103
HOA
0%
$0
Property Management
15%
$206
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$344