Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.83% first-year return on $74,679 initial cash invested.
-11.83%
Cash On Cash
3.11%
Cap Rate
0.52
DSCR
$2,307
Rent
-$736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,307 income − $3,043 expenses = $736 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,307
Total Expenses
$3,043
Mortgage P&I
58%
$1,343
Property Taxes
22%
$497
Home Insurance
4%
$96
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$577