Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.32% first-year return on $74,763 initial cash invested.
-10.32%
Cash On Cash
3.64%
Cap Rate
0.6
DSCR
$2,656
Rent
-$643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,656 income − $3,299 expenses = $643 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,763
Downpayment
20%
$54,060
Closing costs
1%
$2,703
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,656
Total Expenses
$3,299
Mortgage P&I
51%
$1,357
Property Taxes
20%
$542
Home Insurance
4%
$98
HOA
1%
$28
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$664