Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.95% first-year return on $75,645 initial cash invested.
-1.95%
Cash On Cash
5.75%
Cap Rate
0.99
DSCR
$2,793
Rent
-$123
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,645
Downpayment
20%
$54,900
Closing costs
1%
$2,745
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,793
Total Expenses
$2,916
Mortgage P&I
47%
$1,326
Property Taxes
5%
$153
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698