Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.37% first-year return on $270k initial cash invested.
-31.37%
Cash On Cash
-0.91%
Cap Rate
-0.15
DSCR
$1,860
Rent
-$7,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,860 income − $8,913 expenses = $7,053 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,860
Total Expenses
$8,913
Mortgage P&I
326%
$6,071
Property Taxes
65%
$1,200
Home Insurance
23%
$420
HOA
18%
$330
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$465