Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.57% first-year return on $76,716 initial cash invested.
-8.57%
Cash On Cash
3.85%
Cap Rate
0.66
DSCR
$2,118
Rent
-$548
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
$76,716
Downpayment
20%
$55,920
Closing costs
1%
$2,796
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,118
Total Expenses
$2,666
Mortgage P&I
64%
$1,359
Property Taxes
9%
$188
Home Insurance
5%
$101
HOA
0%
$0
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$530