Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.77% first-year return on $76,611 initial cash invested.
-3.77%
Cash On Cash
5.15%
Cap Rate
0.9
DSCR
$2,787
Rent
-$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,611
Downpayment
20%
$55,820
Closing costs
1%
$2,791
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,787
Total Expenses
$3,028
Mortgage P&I
48%
$1,328
Property Taxes
10%
$269
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$697