Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.89% first-year return on $270k initial cash invested.
-25.89%
Cash On Cash
0.47%
Cap Rate
0.08
DSCR
$2,385
Rent
-$5,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,385 income − $8,220 expenses = $5,835 out of pocket
Investment Breakdown
|
Purchase Price
$1202k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,021
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,385
Total Expenses
$8,220
Mortgage P&I
260%
$6,211
Property Taxes
18%
$429
Home Insurance
18%
$436
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596