Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.23% first-year return on $76,758 initial cash invested.
-12.23%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$2,368
Rent
-$782
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
$76,758
Downpayment
20%
$55,960
Closing costs
1%
$2,798
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,368
Total Expenses
$3,150
Mortgage P&I
57%
$1,360
Property Taxes
23%
$546
Home Insurance
4%
$100
HOA
0%
$7
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592