Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.26% first-year return on $74,658 initial cash invested.
-4.26%
Cash On Cash
5.48%
Cap Rate
0.89
DSCR
$2,955
Rent
-$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,955 income − $3,220 expenses = $265 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
$2,955
Total Expenses
$3,220
Mortgage P&I
47%
$1,379
Property Taxes
10%
$297
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$739