Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.72% first-year return on $74,616 initial cash invested.
-7.72%
Cash On Cash
4.54%
Cap Rate
0.73
DSCR
$2,359
Rent
-$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,359 income − $2,839 expenses = $480 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,359
Total Expenses
$2,839
Mortgage P&I
60%
$1,406
Property Taxes
9%
$213
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590