Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.46% first-year return on $74,679 initial cash invested.
-9.46%
Cash On Cash
3.77%
Cap Rate
0.63
DSCR
$2,038
Rent
-$589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,038 income − $2,627 expenses = $589 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
$2,038
Total Expenses
$2,627
Mortgage P&I
66%
$1,355
Property Taxes
4%
$84
Home Insurance
5%
$94
HOA
6%
$114
Property Management
15%
$306
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$510