Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.85% first-year return on $74,721 initial cash invested.
-0.85%
Cash On Cash
6.33%
Cap Rate
1.05
DSCR
$2,984
Rent
-$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,984 income − $3,037 expenses = $53 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,721
Downpayment
20%
$54,020
Closing costs
1%
$2,701
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,984
Total Expenses
$3,037
Mortgage P&I
46%
$1,358
Property Taxes
5%
$154
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746