Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.67% first-year return on $75,603 initial cash invested.
-5.67%
Cash On Cash
4.82%
Cap Rate
0.82
DSCR
$2,693
Rent
-$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,603
Downpayment
20%
$54,860
Closing costs
1%
$2,743
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,693
Total Expenses
$3,050
Mortgage P&I
50%
$1,351
Property Taxes
11%
$301
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$673