Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.64% first-year return on $74,658 initial cash invested.
-23.64%
Cash On Cash
-0.32%
Cap Rate
-0.05
DSCR
$1,135
Rent
-$1,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,135 income − $2,606 expenses = $1,471 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
$1,135
Total Expenses
$2,606
Mortgage P&I
119%
$1,355
Property Taxes
49%
$552
Home Insurance
9%
$100
HOA
5%
$55
Property Management
15%
$170
CapEx
4%
$45
Vacancy
0%
$0
Maintenance
4%
$45
Other
25%
$284