Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.5% first-year return on $78,039 initial cash invested.
-7.5%
Cash On Cash
4.39%
Cap Rate
0.73
DSCR
$2,682
Rent
-$488
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,039
Downpayment
20%
$57,180
Closing costs
1%
$2,859
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,682
Total Expenses
$3,170
Mortgage P&I
53%
$1,426
Property Taxes
14%
$369
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670