Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.94% first-year return on $76,779 initial cash invested.
-1.94%
Cash On Cash
5.71%
Cap Rate
0.99
DSCR
$2,787
Rent
-$124
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,787
Total Expenses
$2,911
Mortgage P&I
48%
$1,344
Property Taxes
5%
$132
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$697