Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.98% first-year return on $76,800 initial cash invested.
-14.98%
Cash On Cash
2.15%
Cap Rate
0.37
DSCR
$2,465
Rent
-$959
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
$76,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,465
Total Expenses
$3,424
Mortgage P&I
55%
$1,362
Property Taxes
17%
$418
Home Insurance
4%
$98
HOA
15%
$362
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$616