Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.87% first-year return on $74,679 initial cash invested.
-11.87%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$2,462
Rent
-$739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,462 income − $3,201 expenses = $739 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,462
Total Expenses
$3,201
Mortgage P&I
55%
$1,347
Property Taxes
24%
$579
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$616