Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.61% first-year return on $74,658 initial cash invested.
-23.61%
Cash On Cash
-0.3%
Cap Rate
-0.05
DSCR
$1,141
Rent
-$1,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,141 income − $2,610 expenses = $1,469 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
$1,141
Total Expenses
$2,610
Mortgage P&I
119%
$1,355
Property Taxes
48%
$552
Home Insurance
9%
$100
HOA
5%
$55
Property Management
15%
$171
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$285