Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.13% first-year return on $78,270 initial cash invested.
-10.13%
Cash On Cash
3.56%
Cap Rate
0.61
DSCR
$2,784
Rent
-$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,270
Downpayment
20%
$57,400
Closing costs
1%
$2,870
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,784
Total Expenses
$3,445
Mortgage P&I
50%
$1,401
Property Taxes
22%
$606
Home Insurance
4%
$102
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696