Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.1% first-year return on $74,595 initial cash invested.
-0.1%
Cash On Cash
6.48%
Cap Rate
1.08
DSCR
$2,909
Rent
-$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,909 income − $2,915 expenses = $6 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,909
Total Expenses
$2,915
Mortgage P&I
46%
$1,345
Property Taxes
3%
$81
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$727