Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.27% first-year return on $77,262 initial cash invested.
-7.27%
Cash On Cash
4.39%
Cap Rate
0.74
DSCR
$2,607
Rent
-$468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,262
Downpayment
20%
$56,440
Closing costs
1%
$2,822
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,607
Total Expenses
$3,075
Mortgage P&I
54%
$1,397
Property Taxes
12%
$325
Home Insurance
4%
$102
HOA
0%
$0
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$652