Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.45% first-year return on $76,485 initial cash invested.
-6.45%
Cash On Cash
4.58%
Cap Rate
0.78
DSCR
$2,753
Rent
-$411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,485
Downpayment
20%
$55,700
Closing costs
1%
$2,785
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,753
Total Expenses
$3,164
Mortgage P&I
50%
$1,363
Property Taxes
14%
$382
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$688