Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.86% first-year return on $74,677 initial cash invested.
-6.86%
Cash On Cash
4.55%
Cap Rate
0.77
DSCR
$2,870
Rent
-$427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,870 income − $3,297 expenses = $427 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,677
Downpayment
20%
$53,978
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,870
Total Expenses
$3,297
Mortgage P&I
47%
$1,335
Property Taxes
17%
$490
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718