Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.27% first-year return on $77,472 initial cash invested.
-10.27%
Cash On Cash
3.48%
Cap Rate
0.6
DSCR
$2,615
Rent
-$663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,472
Downpayment
20%
$56,640
Closing costs
1%
$2,832
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,615
Total Expenses
$3,278
Mortgage P&I
53%
$1,380
Property Taxes
18%
$467
Home Insurance
4%
$102
HOA
3%
$73
Property Management
15%
$392
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654