Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.98% first-year return on $77,052 initial cash invested.
-11.98%
Cash On Cash
3%
Cap Rate
0.51
DSCR
$2,495
Rent
-$769
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
$77,052
Downpayment
20%
$56,240
Closing costs
1%
$2,812
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,495
Total Expenses
$3,264
Mortgage P&I
55%
$1,372
Property Taxes
22%
$554
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624