Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.5% first-year return on $74,658 initial cash invested.
-5.5%
Cash On Cash
5.07%
Cap Rate
0.85
DSCR
$3,408
Rent
-$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,408 income − $3,750 expenses = $342 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,658
Downpayment
20%
$53,960
Closing costs
1%
$2,698
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,408
Total Expenses
$3,750
Mortgage P&I
40%
$1,347
Property Taxes
20%
$670
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852