Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.98% first-year return on $75,414 initial cash invested.
-10.98%
Cash On Cash
3.02%
Cap Rate
0.53
DSCR
$1,693
Rent
-$690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,414
Downpayment
20%
$54,680
Closing costs
1%
$2,734
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,693
Total Expenses
$2,383
Mortgage P&I
77%
$1,310
Property Taxes
10%
$164
Home Insurance
6%
$96
HOA
0%
$0
Property Management
15%
$254
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$423