Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.64% first-year return on $74,616 initial cash invested.
-0.64%
Cash On Cash
6.36%
Cap Rate
1.07
DSCR
$3,267
Rent
-$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,267 income − $3,307 expenses = $40 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,616
Downpayment
20%
$53,920
Closing costs
1%
$2,696
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,267
Total Expenses
$3,307
Mortgage P&I
41%
$1,337
Property Taxes
9%
$307
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$817