Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.4% first-year return on $75,960 initial cash invested.
-9.4%
Cash On Cash
3.7%
Cap Rate
0.62
DSCR
$1,821
Rent
-$595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,960
Downpayment
20%
$55,200
Closing costs
1%
$2,760
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,821
Total Expenses
$2,416
Mortgage P&I
75%
$1,372
Property Taxes
4%
$73
Home Insurance
5%
$97
HOA
0%
$0
Property Management
15%
$273
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$455