Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.54% first-year return on $75,750 initial cash invested.
-8.54%
Cash On Cash
3.9%
Cap Rate
0.67
DSCR
$2,734
Rent
-$539
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,734
Total Expenses
$3,273
Mortgage P&I
48%
$1,323
Property Taxes
18%
$498
Home Insurance
4%
$96
HOA
2%
$44
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684