Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.09% first-year return on $270k initial cash invested.
-19.09%
Cash On Cash
2.05%
Cap Rate
0.33
DSCR
$5,582
Rent
-$4,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,582 income − $9,874 expenses = $4,292 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.6%
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
$5,582
Total Expenses
$9,874
Mortgage P&I
110%
$6,117
Property Taxes
12%
$658
Home Insurance
8%
$420
HOA
0%
$0
Property Management
15%
$837
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,396