Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.79% first-year return on $75,603 initial cash invested.
-6.79%
Cash On Cash
4.37%
Cap Rate
0.75
DSCR
$2,280
Rent
-$428
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
$75,603
Downpayment
20%
$54,860
Closing costs
1%
$2,743
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,280
Total Expenses
$2,708
Mortgage P&I
59%
$1,336
Property Taxes
6%
$145
Home Insurance
4%
$98
HOA
2%
$35
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570