Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.9% first-year return on $75,855 initial cash invested.
-9.9%
Cash On Cash
3.77%
Cap Rate
0.62
DSCR
$2,514
Rent
-$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,855
Downpayment
20%
$55,100
Closing costs
1%
$2,755
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,514
Total Expenses
$3,140
Mortgage P&I
55%
$1,390
Property Taxes
18%
$444
Home Insurance
4%
$99
HOA
0%
$0
Property Management
15%
$377
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$628