Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.36% first-year return on $74,637 initial cash invested.
-8.36%
Cash On Cash
4.35%
Cap Rate
0.69
DSCR
$2,089
Rent
-$520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,089 income − $2,609 expenses = $520 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,637
Downpayment
20%
$53,940
Closing costs
1%
$2,697
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,089
Total Expenses
$2,609
Mortgage P&I
68%
$1,413
Property Taxes
6%
$123
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$522