Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.52% first-year return on $77,283 initial cash invested.
-3.52%
Cash On Cash
5.5%
Cap Rate
0.92
DSCR
$3,056
Rent
-$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,283
Downpayment
20%
$56,460
Closing costs
1%
$2,823
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,056
Total Expenses
$3,283
Mortgage P&I
46%
$1,398
Property Taxes
10%
$319
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764