Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.48% first-year return on $74,658 initial cash invested.
-1.48%
Cash On Cash
6.12%
Cap Rate
1.02
DSCR
$2,876
Rent
-$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,876 income − $2,968 expenses = $92 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,876
Total Expenses
$2,968
Mortgage P&I
47%
$1,354
Property Taxes
5%
$138
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$719