Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.57% first-year return on $76,695 initial cash invested.
-14.57%
Cash On Cash
2.23%
Cap Rate
0.38
DSCR
$2,375
Rent
-$931
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
$76,695
Downpayment
20%
$55,900
Closing costs
1%
$2,795
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,375
Total Expenses
$3,306
Mortgage P&I
57%
$1,355
Property Taxes
27%
$642
Home Insurance
4%
$98
HOA
3%
$71
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$594