Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.92% first-year return on $74,784 initial cash invested.
-5.92%
Cash On Cash
4.81%
Cap Rate
0.8
DSCR
$2,508
Rent
-$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,508 income − $2,877 expenses = $369 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,784
Downpayment
20%
$54,080
Closing costs
1%
$2,704
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,508
Total Expenses
$2,877
Mortgage P&I
54%
$1,353
Property Taxes
9%
$228
Home Insurance
4%
$93
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$627