Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.72% first-year return on $74,658 initial cash invested.
-0.72%
Cash On Cash
6.42%
Cap Rate
1.07
DSCR
$3,415
Rent
-$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,415 income − $3,460 expenses = $45 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,658
Downpayment
20%
$53,960
Closing costs
1%
$2,698
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,415
Total Expenses
$3,460
Mortgage P&I
40%
$1,351
Property Taxes
8%
$268
Home Insurance
3%
$94
HOA
3%
$107
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854