Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.65% first-year return on $75,120 initial cash invested.
-0.65%
Cash On Cash
6.28%
Cap Rate
1.05
DSCR
$2,808
Rent
-$41
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,120
Downpayment
20%
$54,400
Closing costs
1%
$2,720
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,808
Total Expenses
$2,849
Mortgage P&I
48%
$1,352
Property Taxes
2%
$54
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702