Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.87% first-year return on $75,750 initial cash invested.
-1.87%
Cash On Cash
5.87%
Cap Rate
1.01
DSCR
$3,279
Rent
-$118
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
6.1%
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
$3,279
Total Expenses
$3,397
Mortgage P&I
41%
$1,333
Property Taxes
12%
$394
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820