Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.99% first-year return on $74,595 initial cash invested.
-9.99%
Cash On Cash
3.53%
Cap Rate
0.6
DSCR
$2,154
Rent
-$621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,154 income − $2,775 expenses = $621 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
$2,154
Total Expenses
$2,775
Mortgage P&I
62%
$1,327
Property Taxes
14%
$305
Home Insurance
5%
$110
HOA
0%
$0
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$538