Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.28% first-year return on $76,212 initial cash invested.
-2.28%
Cash On Cash
6.11%
Cap Rate
1
DSCR
$3,758
Rent
-$145
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
6.5%
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
$3,758
Total Expenses
$3,903
Mortgage P&I
37%
$1,406
Property Taxes
16%
$588
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$564
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$940