Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.92% first-year return on $78,039 initial cash invested.
-2.92%
Cash On Cash
5.74%
Cap Rate
0.96
DSCR
$3,353
Rent
-$190
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
$3,353
Total Expenses
$3,543
Mortgage P&I
42%
$1,423
Property Taxes
12%
$409
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$838