Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.73% first-year return on $78,102 initial cash invested.
-3.73%
Cash On Cash
5.46%
Cap Rate
0.91
DSCR
$2,850
Rent
-$243
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,102
Downpayment
20%
$57,240
Closing costs
1%
$2,862
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,850
Total Expenses
$3,093
Mortgage P&I
50%
$1,431
Property Taxes
6%
$158
Home Insurance
4%
$102
HOA
1%
$34
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712