Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.72% first-year return on $77,136 initial cash invested.
-2.72%
Cash On Cash
5.73%
Cap Rate
0.98
DSCR
$3,545
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,136
Downpayment
20%
$56,320
Closing costs
1%
$2,816
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,545
Total Expenses
$3,720
Mortgage P&I
39%
$1,378
Property Taxes
15%
$539
Home Insurance
3%
$101
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$886