Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.77% first-year return on $270k initial cash invested.
-27.77%
Cash On Cash
-0.24%
Cap Rate
-0.04
DSCR
$1,775
Rent
-$6,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,775 income − $8,017 expenses = $6,242 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$11,989
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,775
Total Expenses
$8,017
Mortgage P&I
334%
$5,930
Property Taxes
46%
$815
Home Insurance
24%
$420
HOA
0%
$0
Property Management
15%
$266
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$444