Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.56% first-year return on $78,228 initial cash invested.
-3.56%
Cash On Cash
5.41%
Cap Rate
0.92
DSCR
$3,007
Rent
-$232
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
$78,228
Downpayment
20%
$57,360
Closing costs
1%
$2,868
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,007
Total Expenses
$3,239
Mortgage P&I
47%
$1,406
Property Taxes
10%
$286
Home Insurance
3%
$104
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752