Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.6% first-year return on $75,246 initial cash invested.
-5.6%
Cash On Cash
4.85%
Cap Rate
0.82
DSCR
$2,627
Rent
-$351
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,246
Downpayment
20%
$54,520
Closing costs
1%
$2,726
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,627
Total Expenses
$2,978
Mortgage P&I
51%
$1,348
Property Taxes
9%
$249
Home Insurance
4%
$96
HOA
1%
$24
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$657