Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.55% first-year return on $76,212 initial cash invested.
-8.55%
Cash On Cash
4%
Cap Rate
0.67
DSCR
$2,379
Rent
-$543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,212
Downpayment
20%
$55,440
Closing costs
1%
$2,772
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,379
Total Expenses
$2,922
Mortgage P&I
58%
$1,372
Property Taxes
13%
$310
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$595