Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.86% first-year return on $75,267 initial cash invested.
-10.86%
Cash On Cash
3.26%
Cap Rate
0.56
DSCR
$2,368
Rent
-$681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,267
Downpayment
20%
$54,540
Closing costs
1%
$2,727
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,368
Total Expenses
$3,049
Mortgage P&I
56%
$1,327
Property Taxes
20%
$482
Home Insurance
4%
$96
HOA
0%
$7
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592