Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.36% first-year return on $270k initial cash invested.
-21.36%
Cash On Cash
1.28%
Cap Rate
0.22
DSCR
$3,995
Rent
-$4,814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,995 income − $8,809 expenses = $4,814 out of pocket
Investment Breakdown
|
Purchase Price
$1202k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,023
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,995
Total Expenses
$8,809
Mortgage P&I
149%
$5,939
Property Taxes
13%
$514
Home Insurance
11%
$438
HOA
0%
$0
Property Management
15%
$599
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$999