Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.96% first-year return on $74,637 initial cash invested.
-18.96%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$1,296
Rent
-$1,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,296 income − $2,475 expenses = $1,179 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,296
Total Expenses
$2,475
Mortgage P&I
104%
$1,342
Property Taxes
32%
$415
Home Insurance
7%
$96
HOA
0%
$0
Property Management
15%
$194
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$324