Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.58% first-year return on $75,015 initial cash invested.
-2.58%
Cash On Cash
5.51%
Cap Rate
0.96
DSCR
$2,652
Rent
-$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,015
Downpayment
20%
$54,300
Closing costs
1%
$2,715
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,652
Total Expenses
$2,813
Mortgage P&I
49%
$1,302
Property Taxes
5%
$140
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$663