Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.9% first-year return on $74,700 initial cash invested.
-0.9%
Cash On Cash
6.4%
Cap Rate
1.05
DSCR
$3,037
Rent
-$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,037 income − $3,093 expenses = $56 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,037
Total Expenses
$3,093
Mortgage P&I
45%
$1,374
Property Taxes
5%
$166
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$759