Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.81% first-year return on $74,679 initial cash invested.
-6.81%
Cash On Cash
4.56%
Cap Rate
0.76
DSCR
$2,352
Rent
-$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,352 income − $2,776 expenses = $424 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,352
Total Expenses
$2,776
Mortgage P&I
58%
$1,355
Property Taxes
4%
$84
Home Insurance
4%
$94
HOA
5%
$114
Property Management
15%
$353
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$588