Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.08% first-year return on $74,616 initial cash invested.
-0.08%
Cash On Cash
6.33%
Cap Rate
1.08
DSCR
$2,727
Rent
-$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,616
Downpayment
20%
$53,920
Closing costs
1%
$2,696
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,727
Total Expenses
$2,732
Mortgage P&I
48%
$1,318
Property Taxes
0%
$7
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682