Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.49% first-year return on $74,721 initial cash invested.
-1.49%
Cash On Cash
6.14%
Cap Rate
1.02
DSCR
$2,906
Rent
-$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,906 income − $2,999 expenses = $93 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
$2,906
Total Expenses
$2,999
Mortgage P&I
47%
$1,358
Property Taxes
5%
$154
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726