Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.36% first-year return on $76,800 initial cash invested.
-11.36%
Cash On Cash
3.11%
Cap Rate
0.53
DSCR
$2,284
Rent
-$727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,284
Total Expenses
$3,011
Mortgage P&I
60%
$1,362
Property Taxes
18%
$422
Home Insurance
4%
$98
HOA
1%
$33
Property Management
15%
$343
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$571