Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.64% first-year return on $74,700 initial cash invested.
-0.64%
Cash On Cash
6.48%
Cap Rate
1.06
DSCR
$3,069
Rent
-$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,069 income − $3,109 expenses = $40 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
$3,069
Total Expenses
$3,109
Mortgage P&I
45%
$1,374
Property Taxes
5%
$166
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$767