Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.65% first-year return on $75,750 initial cash invested.
-2.65%
Cash On Cash
5.77%
Cap Rate
0.96
DSCR
$2,857
Rent
-$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,857
Total Expenses
$3,024
Mortgage P&I
48%
$1,375
Property Taxes
6%
$182
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714