Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.79% first-year return on $75,036 initial cash invested.
-1.79%
Cash On Cash
6.08%
Cap Rate
1.01
DSCR
$3,242
Rent
-$112
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,036
Downpayment
20%
$54,320
Closing costs
1%
$2,716
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,242
Total Expenses
$3,354
Mortgage P&I
42%
$1,357
Property Taxes
11%
$345
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810