Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.92% first-year return on $74,679 initial cash invested.
-12.92%
Cash On Cash
2.79%
Cap Rate
0.47
DSCR
$2,183
Rent
-$804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,183 income − $2,987 expenses = $804 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,183
Total Expenses
$2,987
Mortgage P&I
62%
$1,344
Property Taxes
23%
$502
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546