Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.23% first-year return on $75,078 initial cash invested.
-8.23%
Cash On Cash
4.46%
Cap Rate
0.71
DSCR
$2,327
Rent
-$515
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,078
Downpayment
20%
$54,360
Closing costs
1%
$2,718
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,327
Total Expenses
$2,842
Mortgage P&I
62%
$1,432
Property Taxes
4%
$87
Home Insurance
4%
$82
HOA
5%
$124
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582