Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.05% first-year return on $75,561 initial cash invested.
-4.05%
Cash On Cash
5.21%
Cap Rate
0.89
DSCR
$2,768
Rent
-$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,561
Downpayment
20%
$54,820
Closing costs
1%
$2,741
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,768
Total Expenses
$3,023
Mortgage P&I
48%
$1,335
Property Taxes
9%
$261
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692