Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.78% first-year return on $76,590 initial cash invested.
-11.78%
Cash On Cash
3.08%
Cap Rate
0.52
DSCR
$2,168
Rent
-$752
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,590
Downpayment
20%
$55,800
Closing costs
1%
$2,790
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,168
Total Expenses
$2,920
Mortgage P&I
64%
$1,382
Property Taxes
18%
$399
Home Insurance
5%
$98
HOA
0%
$0
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$542