Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.6% first-year return on $74,868 initial cash invested.
-2.6%
Cash On Cash
5.53%
Cap Rate
0.97
DSCR
$2,937
Rent
-$162
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,868
Downpayment
20%
$54,160
Closing costs
1%
$2,708
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,937
Total Expenses
$3,099
Mortgage P&I
44%
$1,292
Property Taxes
10%
$304
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$734