Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.15% first-year return on $75,792 initial cash invested.
-2.15%
Cash On Cash
5.66%
Cap Rate
0.99
DSCR
$2,923
Rent
-$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,792
Downpayment
20%
$55,040
Closing costs
1%
$2,752
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,923
Total Expenses
$3,059
Mortgage P&I
45%
$1,316
Property Taxes
8%
$242
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$731