Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.34% first-year return on $76,632 initial cash invested.
-4.34%
Cash On Cash
5.05%
Cap Rate
0.87
DSCR
$2,576
Rent
-$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,632
Downpayment
20%
$55,840
Closing costs
1%
$2,792
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,576
Total Expenses
$2,853
Mortgage P&I
52%
$1,348
Property Taxes
6%
$161
Home Insurance
4%
$100
HOA
0%
$8
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644