Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.41% first-year return on $75,624 initial cash invested.
-7.41%
Cash On Cash
4.56%
Cap Rate
0.74
DSCR
$2,320
Rent
-$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,624
Downpayment
20%
$54,880
Closing costs
1%
$2,744
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,320
Total Expenses
$2,787
Mortgage P&I
61%
$1,417
Property Taxes
7%
$172
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$580