Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.49% first-year return on $68,679 initial cash invested.
-0.49%
Cash On Cash
6.22%
Cap Rate
1.07
DSCR
$2,947
Rent
-$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,947 income − $2,975 expenses = $28 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,947
Total Expenses
$2,975
Mortgage P&I
44%
$1,310
Property Taxes
5%
$156
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$737