Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.79% first-year return on $76,947 initial cash invested.
-3.79%
Cash On Cash
5.51%
Cap Rate
0.92
DSCR
$3,322
Rent
-$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,947
Downpayment
20%
$56,140
Closing costs
1%
$2,807
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,322
Total Expenses
$3,565
Mortgage P&I
42%
$1,400
Property Taxes
14%
$470
Home Insurance
3%
$101
HOA
0%
$0
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$830