Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.08% first-year return on $76,799 initial cash invested.
-7.08%
Cash On Cash
4.26%
Cap Rate
0.73
DSCR
$2,233
Rent
-$453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,799
Downpayment
20%
$55,999
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,233
Total Expenses
$2,686
Mortgage P&I
61%
$1,357
Property Taxes
6%
$128
Home Insurance
4%
$98
HOA
1%
$32
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558