Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.54% first-year return on $75,498 initial cash invested.
-8.54%
Cash On Cash
3.79%
Cap Rate
0.65
DSCR
$1,837
Rent
-$537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,498
Downpayment
20%
$54,760
Closing costs
1%
$2,738
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,837
Total Expenses
$2,374
Mortgage P&I
72%
$1,328
Property Taxes
3%
$64
Home Insurance
6%
$101
HOA
0%
$0
Property Management
15%
$276
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$459