Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.48% first-year return on $75,582 initial cash invested.
-5.48%
Cash On Cash
5.03%
Cap Rate
0.84
DSCR
$3,042
Rent
-$345
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,582
Downpayment
20%
$54,840
Closing costs
1%
$2,742
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,042
Total Expenses
$3,387
Mortgage P&I
45%
$1,373
Property Taxes
15%
$456
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760