Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.5% first-year return on $75,750 initial cash invested.
-13.5%
Cash On Cash
2.53%
Cap Rate
0.43
DSCR
$2,041
Rent
-$852
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
6.2%
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
$2,041
Total Expenses
$2,893
Mortgage P&I
66%
$1,350
Property Taxes
23%
$467
Home Insurance
5%
$96
HOA
0%
$0
Property Management
15%
$306
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$510