Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.94% first-year return on $74,595 initial cash invested.
-8.94%
Cash On Cash
3.64%
Cap Rate
0.63
DSCR
$1,799
Rent
-$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,595
Downpayment
20%
$53,900
Closing costs
1%
$2,695
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,799
Total Expenses
$2,355
Mortgage P&I
72%
$1,302
Property Taxes
5%
$95
Home Insurance
5%
$94
HOA
0%
$0
Property Management
15%
$270
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$450