Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.25% first-year return on $75,855 initial cash invested.
-5.25%
Cash On Cash
4.68%
Cap Rate
0.81
DSCR
$2,196
Rent
-$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,855
Downpayment
20%
$55,100
Closing costs
1%
$2,755
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,196
Total Expenses
$2,528
Mortgage P&I
60%
$1,318
Property Taxes
3%
$58
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$549