Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.88% first-year return on $74,847 initial cash invested.
-3.88%
Cash On Cash
5.43%
Cap Rate
0.91
DSCR
$3,208
Rent
-$242
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,847
Downpayment
20%
$54,140
Closing costs
1%
$2,707
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,208
Total Expenses
$3,450
Mortgage P&I
42%
$1,340
Property Taxes
15%
$475
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$802