Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.64% first-year return on $76,212 initial cash invested.
-1.64%
Cash On Cash
5.85%
Cap Rate
1.01
DSCR
$2,798
Rent
-$104
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
$76,212
Downpayment
20%
$55,440
Closing costs
1%
$2,772
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,798
Total Expenses
$2,902
Mortgage P&I
48%
$1,343
Property Taxes
4%
$117
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700