Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.81% first-year return on $74,889 initial cash invested.
-3.81%
Cash On Cash
5.2%
Cap Rate
0.89
DSCR
$2,509
Rent
-$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,889
Downpayment
20%
$54,180
Closing costs
1%
$2,709
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,509
Total Expenses
$2,747
Mortgage P&I
52%
$1,311
Property Taxes
5%
$135
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$627