Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.03% first-year return on $75,519 initial cash invested.
-3.03%
Cash On Cash
5.56%
Cap Rate
0.95
DSCR
$3,141
Rent
-$191
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,519
Downpayment
20%
$54,780
Closing costs
1%
$2,739
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,141
Total Expenses
$3,332
Mortgage P&I
42%
$1,333
Property Taxes
13%
$395
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$785