Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -70.09% first-year return on $74,763 initial cash invested.
-70.09%
Cash On Cash
-13.1%
Cap Rate
-2.18
DSCR
$1,497
Rent
-$4,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,497 income − $5,864 expenses = $4,367 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,763
Downpayment
20%
$54,060
Closing costs
1%
$2,703
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,497
Total Expenses
$5,864
Mortgage P&I
91%
$1,356
Property Taxes
247%
$3,691
Home Insurance
7%
$98
HOA
0%
$0
Property Management
15%
$225
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$374