Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.75% first-year return on $76,926 initial cash invested.
-6.75%
Cash On Cash
4.44%
Cap Rate
0.76
DSCR
$2,592
Rent
-$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,926
Downpayment
20%
$56,120
Closing costs
1%
$2,806
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,592
Total Expenses
$3,025
Mortgage P&I
53%
$1,368
Property Taxes
11%
$296
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648