Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.67% first-year return on $75,729 initial cash invested.
-0.67%
Cash On Cash
6.23%
Cap Rate
1.06
DSCR
$3,129
Rent
-$42
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,129
Total Expenses
$3,171
Mortgage P&I
43%
$1,345
Property Taxes
7%
$229
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782