Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.95% first-year return on $75,372 initial cash invested.
-5.95%
Cash On Cash
4.69%
Cap Rate
0.8
DSCR
$2,538
Rent
-$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,372
Downpayment
20%
$54,640
Closing costs
1%
$2,732
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,538
Total Expenses
$2,912
Mortgage P&I
53%
$1,339
Property Taxes
9%
$233
Home Insurance
4%
$96
HOA
1%
$25
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$634