Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.14% first-year return on $74,679 initial cash invested.
-0.14%
Cash On Cash
6.28%
Cap Rate
1.08
DSCR
$2,927
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,927 income − $2,936 expenses = $9 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,927
Total Expenses
$2,936
Mortgage P&I
45%
$1,304
Property Taxes
5%
$133
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732