Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.43% first-year return on $77,409 initial cash invested.
-3.43%
Cash On Cash
5.51%
Cap Rate
0.92
DSCR
$2,795
Rent
-$221
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,409
Downpayment
20%
$56,580
Closing costs
1%
$2,829
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,795
Total Expenses
$3,016
Mortgage P&I
50%
$1,409
Property Taxes
5%
$149
Home Insurance
4%
$101
HOA
1%
$15
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$699