Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.92% first-year return on $74,721 initial cash invested.
-11.92%
Cash On Cash
3.11%
Cap Rate
0.51
DSCR
$1,657
Rent
-$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,657 income − $2,399 expenses = $742 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,657
Total Expenses
$2,399
Mortgage P&I
83%
$1,375
Property Taxes
7%
$113
Home Insurance
7%
$116
HOA
0%
$0
Property Management
15%
$249
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$414