Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.46% first-year return on $74,658 initial cash invested.
-5.46%
Cash On Cash
5.01%
Cap Rate
0.83
DSCR
$2,590
Rent
-$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,590 income − $2,930 expenses = $340 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,658
Downpayment
20%
$53,960
Closing costs
1%
$2,698
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,590
Total Expenses
$2,930
Mortgage P&I
53%
$1,362
Property Taxes
7%
$186
Home Insurance
4%
$98
HOA
2%
$40
Property Management
15%
$388
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648