Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.43% first-year return on $78,543 initial cash invested.
-7.43%
Cash On Cash
4.31%
Cap Rate
0.73
DSCR
$2,693
Rent
-$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,543
Downpayment
20%
$57,660
Closing costs
1%
$2,883
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,693
Total Expenses
$3,179
Mortgage P&I
53%
$1,414
Property Taxes
12%
$328
Home Insurance
4%
$102
HOA
2%
$42
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$673