Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.99% first-year return on $77,227 initial cash invested.
-0.99%
Cash On Cash
6.04%
Cap Rate
1.04
DSCR
$2,981
Rent
-$64
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,227
Downpayment
20%
$56,407
Closing costs
1%
$2,820
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,981
Total Expenses
$3,045
Mortgage P&I
46%
$1,364
Property Taxes
5%
$152
Home Insurance
3%
$99
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$745