Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.97% first-year return on $74,742 initial cash invested.
-12.97%
Cash On Cash
2.63%
Cap Rate
0.45
DSCR
$2,184
Rent
-$808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,184 income − $2,992 expenses = $808 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,742
Downpayment
20%
$54,040
Closing costs
1%
$2,702
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,184
Total Expenses
$2,992
Mortgage P&I
60%
$1,313
Property Taxes
25%
$535
Home Insurance
4%
$96
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546