Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.08% first-year return on $270k initial cash invested.
-31.08%
Cash On Cash
-0.84%
Cap Rate
-0.14
DSCR
$1,986
Rent
-$6,987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,986 income − $8,973 expenses = $6,987 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
$1,986
Total Expenses
$8,973
Mortgage P&I
306%
$6,071
Property Taxes
60%
$1,200
Home Insurance
21%
$420
HOA
17%
$330
Property Management
15%
$298
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$496