Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.04% first-year return on $74,700 initial cash invested.
-3.04%
Cash On Cash
5.66%
Cap Rate
0.94
DSCR
$2,792
Rent
-$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,792 income − $2,981 expenses = $189 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,792
Total Expenses
$2,981
Mortgage P&I
48%
$1,350
Property Taxes
7%
$196
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698