Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.12% first-year return on $77,829 initial cash invested.
-6.12%
Cash On Cash
4.55%
Cap Rate
0.79
DSCR
$2,715
Rent
-$397
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,829
Downpayment
20%
$56,980
Closing costs
1%
$2,849
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,715
Total Expenses
$3,112
Mortgage P&I
50%
$1,368
Property Taxes
13%
$340
Home Insurance
4%
$100
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$679