Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.87% first-year return on $74,595 initial cash invested.
-0.87%
Cash On Cash
6.25%
Cap Rate
1.04
DSCR
$2,820
Rent
-$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,820 income − $2,874 expenses = $54 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
$2,820
Total Expenses
$2,874
Mortgage P&I
48%
$1,345
Property Taxes
3%
$81
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$705