Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.85% first-year return on $74,700 initial cash invested.
-0.85%
Cash On Cash
6.32%
Cap Rate
1.06
DSCR
$3,205
Rent
-$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,205 income − $3,258 expenses = $53 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,205
Total Expenses
$3,258
Mortgage P&I
42%
$1,348
Property Taxes
9%
$278
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$801