Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.34% first-year return on $74,700 initial cash invested.
-8.34%
Cash On Cash
4.1%
Cap Rate
0.68
DSCR
$2,020
Rent
-$519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,020 income − $2,539 expenses = $519 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,020
Total Expenses
$2,539
Mortgage P&I
67%
$1,360
Property Taxes
6%
$115
Home Insurance
5%
$94
HOA
0%
$0
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$505