Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.8% first-year return on $75,372 initial cash invested.
-7.8%
Cash On Cash
4.06%
Cap Rate
0.69
DSCR
$2,005
Rent
-$490
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,372
Downpayment
20%
$54,640
Closing costs
1%
$2,732
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,005
Total Expenses
$2,495
Mortgage P&I
67%
$1,334
Property Taxes
5%
$101
Home Insurance
5%
$98
HOA
0%
$0
Property Management
15%
$301
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$501