Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.47% first-year return on $74,700 initial cash invested.
-4.47%
Cash On Cash
5.24%
Cap Rate
0.87
DSCR
$2,665
Rent
-$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,665 income − $2,943 expenses = $278 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,665
Total Expenses
$2,943
Mortgage P&I
51%
$1,349
Property Taxes
8%
$218
Home Insurance
4%
$96
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$666