Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.21% first-year return on $74,700 initial cash invested.
-0.21%
Cash On Cash
6.6%
Cap Rate
1.09
DSCR
$3,517
Rent
-$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,517 income − $3,530 expenses = $13 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
$3,517
Total Expenses
$3,530
Mortgage P&I
39%
$1,358
Property Taxes
11%
$389
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$879