Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.02% first-year return on $74,931 initial cash invested.
-9.02%
Cash On Cash
3.83%
Cap Rate
0.65
DSCR
$2,661
Rent
-$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,931
Downpayment
20%
$54,220
Closing costs
1%
$2,711
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,661
Total Expenses
$3,224
Mortgage P&I
50%
$1,322
Property Taxes
18%
$488
Home Insurance
4%
$96
HOA
2%
$42
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$665