Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.58% first-year return on $76,149 initial cash invested.
-0.58%
Cash On Cash
6.18%
Cap Rate
1.06
DSCR
$3,018
Rent
-$37
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,149
Downpayment
20%
$55,380
Closing costs
1%
$2,769
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,018
Total Expenses
$3,055
Mortgage P&I
44%
$1,342
Property Taxes
5%
$164
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$754