Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.82% first-year return on $270k initial cash invested.
-20.82%
Cash On Cash
1.22%
Cap Rate
0.21
DSCR
$4,471
Rent
-$4,678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,471 income − $9,149 expenses = $4,678 out of pocket
Investment Breakdown
|
Purchase Price
$1198k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$11,983
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,471
Total Expenses
$9,149
Mortgage P&I
128%
$5,719
Property Taxes
18%
$809
Home Insurance
10%
$432
HOA
1%
$42
Property Management
15%
$671
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,118