Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.6% first-year return on $74,679 initial cash invested.
-4.6%
Cash On Cash
5.12%
Cap Rate
0.87
DSCR
$2,693
Rent
-$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,693
Total Expenses
$2,979
Mortgage P&I
49%
$1,329
Property Taxes
10%
$263
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$673