Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.66% first-year return on $74,648 initial cash invested.
-9.66%
Cash On Cash
3.69%
Cap Rate
0.62
DSCR
$2,569
Rent
-$601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,648
Downpayment
20%
$53,950
Closing costs
1%
$2,698
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,569
Total Expenses
$3,170
Mortgage P&I
52%
$1,327
Property Taxes
18%
$471
Home Insurance
4%
$94
HOA
2%
$45
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642