Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.86% first-year return on $75,855 initial cash invested.
-3.86%
Cash On Cash
5.38%
Cap Rate
0.9
DSCR
$2,592
Rent
-$244
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
6.4%
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
$2,592
Total Expenses
$2,836
Mortgage P&I
53%
$1,375
Property Taxes
5%
$117
Home Insurance
4%
$99
HOA
0%
$0
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648