Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.97% first-year return on $76,485 initial cash invested.
-11.97%
Cash On Cash
2.88%
Cap Rate
0.49
DSCR
$1,807
Rent
-$763
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,485
Downpayment
20%
$55,700
Closing costs
1%
$2,785
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,807
Total Expenses
$2,570
Mortgage P&I
75%
$1,359
Property Taxes
14%
$246
Home Insurance
5%
$98
HOA
0%
$0
Property Management
15%
$271
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$452