Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.6% first-year return on $74,679 initial cash invested.
-2.6%
Cash On Cash
5.64%
Cap Rate
0.96
DSCR
$2,785
Rent
-$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,785 income − $2,947 expenses = $162 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,785
Total Expenses
$2,947
Mortgage P&I
47%
$1,319
Property Taxes
7%
$198
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696