Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.34% first-year return on $76,905 initial cash invested.
-6.34%
Cash On Cash
4.41%
Cap Rate
0.77
DSCR
$2,302
Rent
-$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,905
Downpayment
20%
$56,100
Closing costs
1%
$2,805
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,302
Total Expenses
$2,708
Mortgage P&I
58%
$1,345
Property Taxes
7%
$158
Home Insurance
4%
$100
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576