Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.72% first-year return on $270k initial cash invested.
-14.72%
Cash On Cash
3.14%
Cap Rate
0.51
DSCR
$7,248
Rent
-$3,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,248 income − $10,557 expenses = $3,309 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
$7,248
Total Expenses
$10,557
Mortgage P&I
85%
$6,158
Property Taxes
7%
$500
Home Insurance
6%
$420
HOA
0%
$0
Property Management
15%
$1,087
CapEx
4%
$290
Vacancy
0%
$0
Maintenance
4%
$290
Other
25%
$1,812