Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.77% first-year return on $74,154 initial cash invested.
-3.77%
Cash On Cash
5.68%
Cap Rate
0.91
DSCR
$2,757
Rent
-$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,154
Downpayment
20%
$53,480
Closing costs
1%
$2,674
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,757
Total Expenses
$2,990
Mortgage P&I
50%
$1,389
Property Taxes
7%
$198
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$689