Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.78% first-year return on $74,595 initial cash invested.
-9.78%
Cash On Cash
3.59%
Cap Rate
0.61
DSCR
$2,180
Rent
-$608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,180 income − $2,788 expenses = $608 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,595
Downpayment
20%
$53,900
Closing costs
1%
$2,695
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,180
Total Expenses
$2,788
Mortgage P&I
61%
$1,327
Property Taxes
14%
$305
Home Insurance
5%
$110
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$545