Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.28% first-year return on $74,658 initial cash invested.
-6.28%
Cash On Cash
4.87%
Cap Rate
0.79
DSCR
$2,712
Rent
-$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,712 income − $3,103 expenses = $391 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,712
Total Expenses
$3,103
Mortgage P&I
51%
$1,379
Property Taxes
11%
$297
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$678