Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.46% first-year return on $75,729 initial cash invested.
-7.46%
Cash On Cash
4.32%
Cap Rate
0.73
DSCR
$2,511
Rent
-$471
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,511
Total Expenses
$2,982
Mortgage P&I
54%
$1,360
Property Taxes
13%
$321
Home Insurance
4%
$96
HOA
0%
$0
Property Management
15%
$377
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$628