Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.41% first-year return on $78,774 initial cash invested.
-8.41%
Cash On Cash
3.9%
Cap Rate
0.68
DSCR
$2,496
Rent
-$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,774
Downpayment
20%
$57,880
Closing costs
1%
$2,894
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,496
Total Expenses
$3,048
Mortgage P&I
56%
$1,393
Property Taxes
14%
$353
Home Insurance
4%
$104
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624