Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.25% first-year return on $75,792 initial cash invested.
-2.25%
Cash On Cash
5.86%
Cap Rate
0.99
DSCR
$3,103
Rent
-$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,792
Downpayment
20%
$55,040
Closing costs
1%
$2,752
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,103
Total Expenses
$3,245
Mortgage P&I
44%
$1,362
Property Taxes
9%
$268
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776