Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -69.87% first-year return on $74,763 initial cash invested.
-69.87%
Cash On Cash
-13.03%
Cap Rate
-2.17
DSCR
$1,524
Rent
-$4,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,524 income − $5,877 expenses = $4,353 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
$1,524
Total Expenses
$5,877
Mortgage P&I
89%
$1,356
Property Taxes
242%
$3,691
Home Insurance
6%
$98
HOA
0%
$0
Property Management
15%
$229
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$381