Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.45% first-year return on $270k initial cash invested.
-14.45%
Cash On Cash
3.21%
Cap Rate
0.52
DSCR
$7,361
Rent
-$3,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,361 income − $10,610 expenses = $3,249 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$11,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,361
Total Expenses
$10,610
Mortgage P&I
84%
$6,158
Property Taxes
7%
$500
Home Insurance
6%
$420
HOA
0%
$0
Property Management
15%
$1,104
CapEx
4%
$294
Vacancy
0%
$0
Maintenance
4%
$294
Other
25%
$1,840