Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.17% first-year return on $74,700 initial cash invested.
-1.17%
Cash On Cash
6.16%
Cap Rate
1.03
DSCR
$2,795
Rent
-$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,795 income − $2,868 expenses = $73 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,795
Total Expenses
$2,868
Mortgage P&I
48%
$1,348
Property Taxes
3%
$84
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$699