Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.84% first-year return on $270k initial cash invested.
-21.84%
Cash On Cash
0.97%
Cap Rate
0.17
DSCR
$4,028
Rent
-$4,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,028 income − $8,935 expenses = $4,907 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
$4,028
Total Expenses
$8,935
Mortgage P&I
142%
$5,719
Property Taxes
20%
$809
Home Insurance
11%
$432
HOA
1%
$42
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,007