Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.43% first-year return on $74,658 initial cash invested.
-2.43%
Cash On Cash
5.84%
Cap Rate
0.97
DSCR
$2,841
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,841 income − $2,992 expenses = $151 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
$2,841
Total Expenses
$2,992
Mortgage P&I
48%
$1,351
Property Taxes
6%
$172
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710