Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.2% first-year return on $76,632 initial cash invested.
-7.2%
Cash On Cash
4.51%
Cap Rate
0.75
DSCR
$2,808
Rent
-$460
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,632
Downpayment
20%
$55,840
Closing costs
1%
$2,792
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,808
Total Expenses
$3,268
Mortgage P&I
50%
$1,397
Property Taxes
15%
$428
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702