Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.74% first-year return on $75,855 initial cash invested.
-5.74%
Cash On Cash
4.83%
Cap Rate
0.82
DSCR
$2,911
Rent
-$363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,855
Downpayment
20%
$55,100
Closing costs
1%
$2,755
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,911
Total Expenses
$3,274
Mortgage P&I
47%
$1,357
Property Taxes
14%
$420
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$728