Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.27% first-year return on $74,698 initial cash invested.
-6.27%
Cash On Cash
4.95%
Cap Rate
0.79
DSCR
$2,557
Rent
-$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,557 income − $2,947 expenses = $390 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,698
Downpayment
20%
$53,998
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,557
Total Expenses
$2,947
Mortgage P&I
55%
$1,402
Property Taxes
9%
$224
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$639