Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.49% first-year return on $76,443 initial cash invested.
-10.49%
Cash On Cash
3.29%
Cap Rate
0.56
DSCR
$1,953
Rent
-$668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,443
Downpayment
20%
$55,660
Closing costs
1%
$2,783
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,953
Total Expenses
$2,621
Mortgage P&I
69%
$1,354
Property Taxes
12%
$230
Home Insurance
5%
$100
HOA
0%
$0
Property Management
15%
$293
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$488