Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.56% first-year return on $74,679 initial cash invested.
-1.56%
Cash On Cash
6.2%
Cap Rate
1.04
DSCR
$3,635
Rent
-$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,635 income − $3,732 expenses = $97 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,635
Total Expenses
$3,732
Mortgage P&I
37%
$1,346
Property Taxes
14%
$507
Home Insurance
3%
$94
HOA
1%
$41
Property Management
15%
$545
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$909