Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.63% first-year return on $78,039 initial cash invested.
-4.63%
Cash On Cash
5.24%
Cap Rate
0.88
DSCR
$3,142
Rent
-$301
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
6.3%
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
$3,142
Total Expenses
$3,443
Mortgage P&I
45%
$1,423
Property Taxes
13%
$409
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786