Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.23% first-year return on $77,934 initial cash invested.
-0.23%
Cash On Cash
6.29%
Cap Rate
1.08
DSCR
$3,213
Rent
-$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,934
Downpayment
20%
$57,080
Closing costs
1%
$2,854
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,213
Total Expenses
$3,228
Mortgage P&I
43%
$1,383
Property Taxes
6%
$201
Home Insurance
3%
$101
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$803