Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.44% first-year return on $76,065 initial cash invested.
-0.44%
Cash On Cash
6.31%
Cap Rate
1.07
DSCR
$2,977
Rent
-$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,065
Downpayment
20%
$55,300
Closing costs
1%
$2,765
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,977
Total Expenses
$3,005
Mortgage P&I
46%
$1,363
Property Taxes
4%
$113
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744