Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.31% first-year return on $74,658 initial cash invested.
-30.31%
Cash On Cash
-2.3%
Cap Rate
-0.38
DSCR
$340
Rent
-$1,886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$340 income − $2,226 expenses = $1,886 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
$340
Total Expenses
$2,226
Mortgage P&I
399%
$1,355
Property Taxes
162%
$552
Home Insurance
29%
$100
HOA
16%
$55
Property Management
15%
$51
CapEx
4%
$14
Vacancy
0%
$0
Maintenance
4%
$14
Other
25%
$85