Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.04% first-year return on $68,679 initial cash invested.
-2.04%
Cash On Cash
5.8%
Cap Rate
1
DSCR
$2,775
Rent
-$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,775 income − $2,892 expenses = $117 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
$2,775
Total Expenses
$2,892
Mortgage P&I
47%
$1,310
Property Taxes
6%
$156
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694